MYSEN BYSENTER BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

13,21 %

Current Ratio

70,92

Debt-to-Equity Ratio

5,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 993 000	2 983 000	2 999 000	2 882 000
Net Income	1 415 000	1 465 000	1 020 000	1 167 000
Total Assets	71 765 000	71 223 000	70 753 000	70 732 000
Total Equity	10 715 000	9 300 000	7 835 000	6 815 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 993 000	2 983 000	2 999 000	2 882 000
Expenditure	1 206 000	1 275 000	1 657 000	1 320 000
Operating Profit	1 787 000	1 707 000	1 343 000	1 562 000
Financial Income	0	1 000	2 000	3 000
Financial Costs	372 000	242 000	325 000	398 000
Financial Balance	−372 000	−241 000	−323 000	−395 000
Earnings Before Tax	1 415 000	1 465 000	1 020 000	1 167 000
Tax	0	0	0	0
Net Income	1 415 000	1 465 000	1 020 000	1 167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 212 000	69 212 000	69 212 000	69 212 000
Total Current Assets	2 553 000	2 011 000	1 541 000	1 520 000
Total Assets	71 765 000	71 223 000	70 753 000	70 732 000
Total Retained Equity	10 535 000	9 120 000	7 655 000	6 635 000
Total Equity	10 715 000	9 300 000	7 835 000	6 815 000
Total Long-Term Debt	61 014 000	61 898 000	62 893 000	63 829 000
Total Current Debt	36 000	26 000	25 000	89 000
Total Equity and Debt	71 765 000	71 223 000	70 753 000	70 732 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 632 000	0	0	0
Other Income	361 000	2 983 000	2 999 000	2 882 000
Revenue	2 993 000	2 983 000	2 999 000	2 882 000
Cost of Goods Sold	0	0	0	0
Salary Costs	52 000	52 000	51 000	52 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 206 000	1 275 000	1 657 000	1 320 000
Operating Profit	1 787 000	1 707 000	1 343 000	1 562 000
Financial Income	0	1 000	2 000	3 000
Financial Costs	372 000	242 000	325 000	398 000
Financial Balance	−372 000	−241 000	−323 000	−395 000
Dividends	0	0	0	0
Net Income	1 415 000	1 465 000	1 020 000	1 167 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	69 212 000	69 212 000	69 212 000	69 212 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	69 212 000	69 212 000	69 212 000	69 212 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	69 212 000	69 212 000	69 212 000	69 212 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 317 000	1 850 000	1 377 000	1 307 000
Total Current Assets	2 553 000	2 011 000	1 541 000	1 520 000
Total Assets	71 765 000	71 223 000	70 753 000	70 732 000
Total Equity	10 715 000	9 300 000	7 835 000	6 815 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	61 014 000	61 898 000	62 893 000	63 829 000
Creditors	29 000	14 000	8 000	67 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	11 000	17 000	21 000
Total Current Debt	36 000	26 000	25 000	89 000
Total Equity and Debt	71 765 000	71 223 000	70 753 000	70 732 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,21 %	15,75 %	13,02 %	17,12 %
Debt-to-Equity Ratio	5,69	6,66	8,03	9,37
Operating Profit Margin	59,71 %	57,22 %	44,78 %	54,2 %
Current Ratio	70,92	77,35	61,64	17,08
Quick Ratio	70,92	77,35	61,64	17,08
Equity Ratio	0,15	0,13	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %