MYRVEIEN VEKST AS

4025 STAVANGER

Finances

Return on Equity

2,97 %

Current Ratio

71,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 134 000	4 080 000	4 913 000	1 748 000
Net Income	5 825 000	12 028 000	7 786 000	7 042 000
Total Assets	198 341 000	190 632 000	182 262 000	170 800 000
Total Equity	195 905 000	190 080 000	178 052 000	170 266 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 134 000	4 080 000	4 913 000	1 748 000
Expenditure	3 808 000	4 088 000	4 000 000	3 504 000
Operating Profit	2 326 000	−8 000	914 000	−1 755 000
Financial Income	8 179 000	14 087 000	10 295 000	12 508 000
Financial Costs	2 706 000	1 363 000	2 344 000	3 045 000
Financial Balance	5 473 000	12 724 000	7 951 000	9 463 000
Earnings Before Tax	7 799 000	12 716 000	8 865 000	7 708 000
Tax	1 974 000	688 000	1 078 000	666 000
Net Income	5 825 000	12 028 000	7 786 000	7 042 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 820 000	23 389 000	24 018 000	23 346 000
Total Current Assets	174 521 000	167 243 000	158 245 000	147 454 000
Total Assets	198 341 000	190 632 000	182 262 000	170 800 000
Total Retained Equity	195 755 000	189 930 000	177 902 000	170 116 000
Total Equity	195 905 000	190 080 000	178 052 000	170 266 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 436 000	552 000	4 210 000	534 000
Total Equity and Debt	198 341 000	190 632 000	182 262 000	170 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 927 000	2 071 000	3 047 000	93 000
Other Income	2 207 000	2 010 000	1 867 000	1 656 000
Revenue	6 134 000	4 080 000	4 913 000	1 748 000
Cost of Goods Sold	192 000	108 000	46 000	66 000
Salary Costs	425 000	665 000	677 000	357 000
Depreciation	533 000	531 000	448 000	446 000
Impairment	0	0	0	0
Expenditure	3 808 000	4 088 000	4 000 000	3 504 000
Operating Profit	2 326 000	−8 000	914 000	−1 755 000
Financial Income	8 179 000	14 087 000	10 295 000	12 508 000
Financial Costs	2 706 000	1 363 000	2 344 000	3 045 000
Financial Balance	5 473 000	12 724 000	7 951 000	9 463 000
Dividends	0	0	0	0
Net Income	5 825 000	12 028 000	7 786 000	7 042 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 391 000	4 330 000	5 018 000	5 000 000
Real Eastate	7 216 000	6 447 000	5 990 000	5 511 000
Machinery and Plant Facilities	210 000	282 000	354 000	0
Fixtures	12 003 000	12 329 000	12 656 000	12 835 000
Total Tangible Assets	19 429 000	19 059 000	19 000 000	18 346 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 820 000	23 389 000	24 018 000	23 346 000
Stock	56 000	54 000	48 000	28 000
Total Investments	142 929 000	124 922 000	123 210 000	109 311 000
Cash, Bank	27 637 000	40 630 000	33 712 000	37 350 000
Total Current Assets	174 521 000	167 243 000	158 245 000	147 454 000
Total Assets	198 341 000	190 632 000	182 262 000	170 800 000
Total Equity	195 905 000	190 080 000	178 052 000	170 266 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	35 000	136 000	624 000	73 000
Unpaid Taxes	28 000	59 000	59 000	44 000
Dividends	0	0	0	0
Other Current Debt	338 000	357 000	2 485 000	396 000
Total Current Debt	2 436 000	552 000	4 210 000	534 000
Total Equity and Debt	198 341 000	190 632 000	182 262 000	170 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,97 %	6,33 %	4,37 %	4,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,92 %	−0,2 %	18,6 %	−100,4 %
Current Ratio	71,64	302,98	37,59	276,13
Quick Ratio	73,33	335,83	38,02	291,41
Equity Ratio	0,99	1	0,98	1
Gross Profit Margin	96,87 %	97,35 %	99,06 %	96,22 %