DOKTORMYRA EIENDOM AS

3750 DRANGEDAL

Finances

Share Ownership

Return on Equity

8,63 %

Current Ratio

2,42

Debt-to-Equity Ratio

1,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	420 000	420 000	420 000	420 000
Net Income	61 000	33 000	28 000	51 000
Total Assets	1 587 000	1 725 000	1 975 000	2 220 000
Total Equity	707 000	646 000	613 000	585 000

Income (NOK)	2022	2021	2020	2019
Revenue	420 000	420 000	420 000	420 000
Expenditure	264 000	298 000	291 000	256 000
Operating Profit	156 000	122 000	129 000	164 000
Financial Income	0	0	0	0
Financial Costs	43 000	47 000	63 000	70 000
Financial Balance	−43 000	−47 000	−63 000	−70 000
Earnings Before Tax	113 000	75 000	67 000	94 000
Tax	52 000	42 000	39 000	43 000
Net Income	61 000	33 000	28 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 197 000	1 397 000	1 597 000	1 797 000
Total Current Assets	390 000	328 000	378 000	423 000
Total Assets	1 587 000	1 725 000	1 975 000	2 220 000
Total Retained Equity	−43 000	−104 000	−137 000	−165 000
Total Equity	707 000	646 000	613 000	585 000
Total Long-Term Debt	719 000	1 015 000	1 302 000	1 575 000
Total Current Debt	161 000	64 000	61 000	60 000
Total Equity and Debt	1 587 000	1 725 000	1 975 000	2 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	420 000	420 000	420 000	420 000
Revenue	420 000	420 000	420 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	200 000	200 000	200 000	200 000
Impairment	0	0	0	0
Expenditure	264 000	298 000	291 000	256 000
Operating Profit	156 000	122 000	129 000	164 000
Financial Income	0	0	0	0
Financial Costs	43 000	47 000	63 000	70 000
Financial Balance	−43 000	−47 000	−63 000	−70 000
Dividends	0	0	0	0
Net Income	61 000	33 000	28 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 197 000	1 397 000	1 597 000	1 797 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 197 000	1 397 000	1 597 000	1 797 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 197 000	1 397 000	1 597 000	1 797 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	376 000	328 000	378 000	423 000
Total Current Assets	390 000	328 000	378 000	423 000
Total Assets	1 587 000	1 725 000	1 975 000	2 220 000
Total Equity	707 000	646 000	613 000	585 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	719 000	1 015 000	1 302 000	1 575 000
Creditors	16 000	7 000	6 000	1 000
Unpaid Taxes	93 000	15 000	16 000	15 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	161 000	64 000	61 000	60 000
Total Equity and Debt	1 587 000	1 725 000	1 975 000	2 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,63 %	5,11 %	4,57 %	8,72 %
Debt-to-Equity Ratio	1,02	1,57	2,12	2,69
Operating Profit Margin	37,14 %	29,05 %	30,71 %	39,05 %
Current Ratio	2,42	5,13	6,2	7,05
Quick Ratio	2,42	5,13	6,2	7,05
Equity Ratio	0,45	0,37	0,31	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %