NORDIQUS MYRATEIGEN 2 AS

0160 OSLO

Finances

Share Ownership

Return on Equity

73,81 %

Current Ratio

0,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 754 000	1 772 000	1 612 000	1 295 000
Net Income	1 102 000	382 000	469 000	236 000
Total Assets	16 593 000	14 928 000	16 053 000	16 260 000
Total Equity	1 493 000	151 000	550 000	768 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 754 000	1 772 000	1 612 000	1 295 000
Expenditure	138 000	657 000	656 000	607 000
Operating Profit	1 616 000	1 115 000	956 000	687 000
Financial Income	0	4 000	20 000	3 000
Financial Costs	203 000	629 000	375 000	388 000
Financial Balance	−203 000	−625 000	−355 000	−385 000
Earnings Before Tax	1 413 000	490 000	601 000	302 000
Tax	311 000	108 000	132 000	66 000
Net Income	1 102 000	382 000	469 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 752 000	10 959 000	11 435 000	11 980 000
Total Current Assets	5 841 000	3 969 000	4 618 000	4 280 000
Total Assets	16 593 000	14 928 000	16 053 000	16 260 000
Total Retained Equity	1 173 000	71 000	0	−200 000
Total Equity	1 493 000	151 000	550 000	768 000
Total Long-Term Debt	0	0	14 366 000	14 684 000
Total Current Debt	15 100 000	14 777 000	1 137 000	808 000
Total Equity and Debt	16 593 000	14 928 000	16 053 000	16 260 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 754 000	1 772 000	1 612 000	1 295 000
Other Income	0	0	0	0
Revenue	1 754 000	1 772 000	1 612 000	1 295 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	102 000	607 000	607 000	607 000
Impairment	0	0	0	0
Expenditure	138 000	657 000	656 000	607 000
Operating Profit	1 616 000	1 115 000	956 000	687 000
Financial Income	0	4 000	20 000	3 000
Financial Costs	203 000	629 000	375 000	388 000
Financial Balance	−203 000	−625 000	−355 000	−385 000
Dividends	0	0	0	0
Net Income	1 102 000	382 000	469 000	236 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	302 000	408 000	277 000	215 000
Real Eastate	10 449 000	10 551 000	11 158 000	11 765 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 449 000	10 551 000	11 158 000	11 765 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 752 000	10 959 000	11 435 000	11 980 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	0	0	0
Total Current Assets	5 841 000	3 969 000	4 618 000	4 280 000
Total Assets	16 593 000	14 928 000	16 053 000	16 260 000
Total Equity	1 493 000	151 000	550 000	768 000
Short-Term Group Debt	14 827 000	399 000	881 000	558 000
Total Long-Term Debt	0	0	14 366 000	14 684 000
Creditors	0	0	256 000	250 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	14 227 000	0	0
Total Current Debt	15 100 000	14 777 000	1 137 000	808 000
Total Equity and Debt	16 593 000	14 928 000	16 053 000	16 260 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,81 %	252,98 %	85,27 %	30,73 %
Debt-to-Equity Ratio	0	0	26,12	19,12
Operating Profit Margin	92,13 %	62,92 %	59,31 %	53,05 %
Current Ratio	0,39	0,27	4,06	5,3
Quick Ratio	0,39	0,27	4,06	5,3
Equity Ratio	0,09	0,01	0,03	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %