MYRAUNE UTVIKLING AS

7633 FROSTA

Finances

Return on Equity

−7,98 %

Current Ratio

0,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−32 000	9 000	3 000	−26 000
Total Assets	439 000	475 000	456 000	433 000
Total Equity	401 000	433 000	423 000	420 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	32 000	33 000	37 000	26 000
Operating Profit	−32 000	−33 000	−37 000	−26 000
Financial Income	0	43 000	40 000	0
Financial Costs	0	0	0	0
Financial Balance	0	43 000	40 000	0
Earnings Before Tax	−32 000	9 000	3 000	−26 000
Tax	0	0	0	0
Net Income	−32 000	9 000	3 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	415 000	415 000	415 000
Total Current Assets	19 000	60 000	41 000	18 000
Total Assets	439 000	475 000	456 000	433 000
Total Retained Equity	−124 000	−92 000	−102 000	−105 000
Total Equity	401 000	433 000	423 000	420 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	38 000	43 000	33 000	13 000
Total Equity and Debt	439 000	475 000	456 000	433 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	32 000	33 000	37 000	26 000
Operating Profit	−32 000	−33 000	−37 000	−26 000
Financial Income	0	43 000	40 000	0
Financial Costs	0	0	0	0
Financial Balance	0	43 000	40 000	0
Dividends	0	0	0	0
Net Income	−32 000	9 000	3 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	420 000	415 000	415 000	415 000
Total Fixed Assets	420 000	415 000	415 000	415 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	12 000	1 000	18 000
Total Current Assets	19 000	60 000	41 000	18 000
Total Assets	439 000	475 000	456 000	433 000
Total Equity	401 000	433 000	423 000	420 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	3 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	38 000	41 000	30 000	10 000
Total Current Debt	38 000	43 000	33 000	13 000
Total Equity and Debt	439 000	475 000	456 000	433 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,98 %	2,08 %	0,71 %	−6,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,5	1,4	1,24	1,38
Quick Ratio	0,5	1,4	1,24	1,38
Equity Ratio	0,91	0,91	0,93	0,97
Gross Profit Margin	-	-	-	-