MYRKDALEN EIGEDOM AS

5713 VOSSESTRAND

Finances

Share Ownership

Return on Equity

−0,14 %

Current Ratio

2,22

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 110 000	3 925 000	2 938 000	2 868 000
Net Income	−45 000	−68 000	−151 000	−152 000
Total Assets	49 154 000	50 149 000	53 729 000	33 735 000
Total Equity	31 579 000	31 625 000	31 693 000	31 844 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 110 000	3 925 000	2 938 000	2 868 000
Expenditure	3 740 000	3 477 000	3 080 000	3 059 000
Operating Profit	370 000	448 000	−142 000	−190 000
Financial Income	340 000	121 000	8 000	12 000
Financial Costs	768 000	656 000	59 000	17 000
Financial Balance	−428 000	−535 000	−51 000	−5 000
Earnings Before Tax	−58 000	−88 000	−194 000	−195 000
Tax	−13 000	−19 000	−43 000	−43 000
Net Income	−45 000	−68 000	−151 000	−152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 210 000	50 110 000	50 249 000	31 365 000
Total Current Assets	944 000	39 000	3 480 000	2 370 000
Total Assets	49 154 000	50 149 000	53 729 000	33 735 000
Total Retained Equity	154 000	199 000	268 000	419 000
Total Equity	31 579 000	31 625 000	31 693 000	31 844 000
Total Long-Term Debt	17 149 000	393 000	413 000	455 000
Total Current Debt	425 000	18 131 000	21 623 000	1 435 000
Total Equity and Debt	49 154 000	50 149 000	53 729 000	33 735 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	235 000	235 000	59 000	2 865 000
Other Income	3 875 000	3 690 000	2 879 000	3 000
Revenue	4 110 000	3 925 000	2 938 000	2 868 000
Cost of Goods Sold	0	0	66 000	203 000
Salary Costs	0	0	0	0
Depreciation	1 909 000	1 685 000	1 381 000	1 380 000
Impairment	0	0	0	0
Expenditure	3 740 000	3 477 000	3 080 000	3 059 000
Operating Profit	370 000	448 000	−142 000	−190 000
Financial Income	340 000	121 000	8 000	12 000
Financial Costs	768 000	656 000	59 000	17 000
Financial Balance	−428 000	−535 000	−51 000	−5 000
Dividends	0	0	0	0
Net Income	−45 000	−68 000	−151 000	−152 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	46 605 000	48 130 000	48 923 000	29 738 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 605 000	1 980 000	1 326 000	1 627 000
Total Tangible Assets	48 210 000	50 110 000	50 249 000	31 365 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 210 000	50 110 000	50 249 000	31 365 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	882 000	8 000	42 000	86 000
Total Current Assets	944 000	39 000	3 480 000	2 370 000
Total Assets	49 154 000	50 149 000	53 729 000	33 735 000
Total Equity	31 579 000	31 625 000	31 693 000	31 844 000
Short-Term Group Debt	0	17 379 000	8 983 000	1 214 000
Total Long-Term Debt	17 149 000	393 000	413 000	455 000
Creditors	148 000	565 000	12 600 000	221 000
Unpaid Taxes	110 000	56 000	0	0
Dividends	0	0	0	0
Other Current Debt	168 000	131 000	40 000	0
Total Current Debt	425 000	18 131 000	21 623 000	1 435 000
Total Equity and Debt	49 154 000	50 149 000	53 729 000	33 735 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,14 %	−0,22 %	−0,48 %	−0,48 %
Debt-to-Equity Ratio	0,54	0,01	0,01	0,01
Operating Profit Margin	9 %	11,41 %	−4,83 %	−6,62 %
Current Ratio	2,22	0	0,16	1,65
Quick Ratio	2,22	0	0,16	1,65
Equity Ratio	0,64	0,63	0,59	0,94
Gross Profit Margin	100 %	100 %	97,75 %	92,92 %