MYTHOS EIENDOM AS

3123 TØNSBERG

Finances

Share Ownership

Return on Equity

26,32 %

Current Ratio

1,74

Debt-to-Equity Ratio

−18,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	235 000	232 000	206 000	257 000
Net Income	−50 000	−75 000	−90 000	−51 000
Total Assets	3 505 000	3 439 000	3 483 000	3 493 000
Total Equity	−190 000	−140 000	−64 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	235 000	232 000	206 000	257 000
Expenditure	301 000	316 000	302 000	289 000
Operating Profit	−66 000	−84 000	−96 000	−32 000
Financial Income	1 000	0	3 000	3 000
Financial Costs	0	13 000	23 000	36 000
Financial Balance	1 000	−13 000	−20 000	−33 000
Earnings Before Tax	−64 000	−97 000	−116 000	−65 000
Tax	−14 000	−21 000	−26 000	−14 000
Net Income	−50 000	−75 000	−90 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 282 000	3 307 000	3 365 000	3 426 000
Total Current Assets	223 000	132 000	118 000	67 000
Total Assets	3 505 000	3 439 000	3 483 000	3 493 000
Total Retained Equity	−847 000	−797 000	−722 000	−631 000
Total Equity	−190 000	−140 000	−64 000	26 000
Total Long-Term Debt	3 567 000	3 579 000	3 475 000	3 459 000
Total Current Debt	128 000	0	73 000	8 000
Total Equity and Debt	3 505 000	3 439 000	3 483 000	3 493 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	235 000	232 000	206 000	257 000
Revenue	235 000	232 000	206 000	257 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	103 000	102 000	102 000	102 000
Impairment	0	0	0	0
Expenditure	301 000	316 000	302 000	289 000
Operating Profit	−66 000	−84 000	−96 000	−32 000
Financial Income	1 000	0	3 000	3 000
Financial Costs	0	13 000	23 000	36 000
Financial Balance	1 000	−13 000	−20 000	−33 000
Dividends	0	0	0	0
Net Income	−50 000	−75 000	−90 000	−51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	314 000	300 000	279 000	265 000
Real Eastate	2 735 000	2 797 000	2 899 000	2 989 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 735 000	2 797 000	2 899 000	2 989 000
Total Fiancial Fixed Assets	233 000	210 000	187 000	172 000
Total Fixed Assets	3 282 000	3 307 000	3 365 000	3 426 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	29 000	13 000	39 000
Total Current Assets	223 000	132 000	118 000	67 000
Total Assets	3 505 000	3 439 000	3 483 000	3 493 000
Total Equity	−190 000	−140 000	−64 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 567 000	3 579 000	3 475 000	3 459 000
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	10 000	8 000
Dividends	0	0	0	0
Other Current Debt	126 000	0	63 000	0
Total Current Debt	128 000	0	73 000	8 000
Total Equity and Debt	3 505 000	3 439 000	3 483 000	3 493 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,32 %	53,57 %	140,63 %	−196,15 %
Debt-to-Equity Ratio	−18,77	−25,56	−54,3	133,04
Operating Profit Margin	−28,09 %	−36,21 %	−46,6 %	−12,45 %
Current Ratio	1,74	-	1,62	8,38
Quick Ratio	1,74	-	1,62	8,38
Equity Ratio	−0,05	−0,04	−0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %