MYRVANGVEGEN 8 AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

18,07 %

Current Ratio

4,93

Debt-to-Equity Ratio

1,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	954 000	906 000	897 000	867 000
Net Income	405 000	482 000	435 000	352 000
Total Assets	6 212 000	6 127 000	6 105 000	5 926 000
Total Equity	2 241 000	1 836 000	1 554 000	1 119 000

Income (NOK)	2022	2021	2020	2019
Revenue	954 000	906 000	897 000	867 000
Expenditure	268 000	153 000	176 000	218 000
Operating Profit	686 000	753 000	722 000	649 000
Financial Income	0	0	0	0
Financial Costs	166 000	138 000	164 000	198 000
Financial Balance	−166 000	−138 000	−164 000	−198 000
Earnings Before Tax	519 000	615 000	558 000	451 000
Tax	114 000	133 000	123 000	99 000
Net Income	405 000	482 000	435 000	352 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 561 000	4 663 000	4 765 000	4 867 000
Total Current Assets	1 651 000	1 464 000	1 341 000	1 059 000
Total Assets	6 212 000	6 127 000	6 105 000	5 926 000
Total Retained Equity	1 781 000	1 376 000	1 094 000	659 000
Total Equity	2 241 000	1 836 000	1 554 000	1 119 000
Total Long-Term Debt	3 636 000	3 925 000	4 213 000	4 500 000
Total Current Debt	335 000	365 000	338 000	307 000
Total Equity and Debt	6 212 000	6 127 000	6 105 000	5 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	954 000	906 000	897 000	867 000
Revenue	954 000	906 000	897 000	867 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	102 000	102 000	102 000	102 000
Impairment	0	0	0	0
Expenditure	268 000	153 000	176 000	218 000
Operating Profit	686 000	753 000	722 000	649 000
Financial Income	0	0	0	0
Financial Costs	166 000	138 000	164 000	198 000
Financial Balance	−166 000	−138 000	−164 000	−198 000
Dividends	0	200 000	0	0
Net Income	405 000	482 000	435 000	352 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 561 000	4 663 000	4 765 000	4 867 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 561 000	4 663 000	4 765 000	4 867 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 561 000	4 663 000	4 765 000	4 867 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 205 000	1 017 000	893 000	612 000
Total Current Assets	1 651 000	1 464 000	1 341 000	1 059 000
Total Assets	6 212 000	6 127 000	6 105 000	5 926 000
Total Equity	2 241 000	1 836 000	1 554 000	1 119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 636 000	3 925 000	4 213 000	4 500 000
Creditors	0	0	0	0
Unpaid Taxes	201 000	217 000	204 000	191 000
Dividends	0	200 000	0	0
Other Current Debt	18 000	12 000	12 000	19 000
Total Current Debt	335 000	365 000	338 000	307 000
Total Equity and Debt	6 212 000	6 127 000	6 105 000	5 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,07 %	26,25 %	27,99 %	31,46 %
Debt-to-Equity Ratio	1,62	2,14	2,71	4,02
Operating Profit Margin	71,91 %	83,11 %	80,49 %	74,86 %
Current Ratio	4,93	4,01	3,97	3,45
Quick Ratio	4,93	4,01	3,97	3,45
Equity Ratio	0,36	0,3	0,25	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %