BENTZEN & MYRVOLD VEKST AS

1395 HVALSTAD

Finances

Return on Equity

9,73 %

Current Ratio

39,83

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	720 000	0	10 440 000	1 772 000
Net Income	4 022 000	−1 128 000	7 909 000	12 006 000
Total Assets	58 936 000	61 223 000	40 809 000	29 389 000
Total Equity	41 350 000	35 811 000	36 939 000	29 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	720 000	0	10 440 000	1 772 000
Expenditure	1 010 000	704 000	470 000	2 143 000
Operating Profit	−290 000	−704 000	9 971 000	−370 000
Financial Income	4 942 000	63 000	169 000	12 350 000
Financial Costs	677 000	809 000	4 000	0
Financial Balance	4 265 000	−746 000	165 000	12 350 000
Earnings Before Tax	3 975 000	−1 450 000	10 136 000	11 979 000
Tax	−46 000	−322 000	2 226 000	−27 000
Net Income	4 022 000	−1 128 000	7 909 000	12 006 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 310 000	59 867 000	8 058 000	14 847 000
Total Current Assets	30 626 000	1 355 000	32 751 000	14 541 000
Total Assets	58 936 000	61 223 000	40 809 000	29 389 000
Total Retained Equity	35 977 000	31 917 000	33 045 000	25 136 000
Total Equity	41 350 000	35 811 000	36 939 000	29 030 000
Total Long-Term Debt	16 818 000	18 327 000	1 659 000	0
Total Current Debt	769 000	7 085 000	2 212 000	359 000
Total Equity and Debt	58 936 000	61 223 000	40 809 000	29 389 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	136 000	543 000
Other Income	720 000	0	10 304 000	1 229 000
Revenue	720 000	0	10 440 000	1 772 000
Cost of Goods Sold	33 000	46 000	54 000	0
Salary Costs	0	0	0	0
Depreciation	154 000	0	67 000	73 000
Impairment	0	0	0	0
Expenditure	1 010 000	704 000	470 000	2 143 000
Operating Profit	−290 000	−704 000	9 971 000	−370 000
Financial Income	4 942 000	63 000	169 000	12 350 000
Financial Costs	677 000	809 000	4 000	0
Financial Balance	4 265 000	−746 000	165 000	12 350 000
Dividends	0	0	0	0
Net Income	4 022 000	−1 128 000	7 909 000	12 006 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	158 000
Real Eastate	6 641 000	0	0	2 035 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	130 000	130 000	130 000	130 000
Total Tangible Assets	6 771 000	130 000	130 000	2 165 000
Total Fiancial Fixed Assets	21 539 000	59 737 000	7 928 000	12 524 000
Total Fixed Assets	28 310 000	59 867 000	8 058 000	14 847 000
Stock	17 262 000	526 000	15 098 000	0
Total Investments	91 000	83 000	1 737 000	55 000
Cash, Bank	12 617 000	95 000	15 198 000	14 347 000
Total Current Assets	30 626 000	1 355 000	32 751 000	14 541 000
Total Assets	58 936 000	61 223 000	40 809 000	29 389 000
Total Equity	41 350 000	35 811 000	36 939 000	29 030 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 818 000	18 327 000	1 659 000	0
Creditors	524 000	5 946 000	1 784 000	8 000
Unpaid Taxes	39 000	0	13 000	345 000
Dividends	0	0	0	0
Other Current Debt	99 000	1 130 000	6 000	6 000
Total Current Debt	769 000	7 085 000	2 212 000	359 000
Total Equity and Debt	58 936 000	61 223 000	40 809 000	29 389 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,73 %	−3,15 %	21,41 %	41,36 %
Debt-to-Equity Ratio	0,41	0,51	0,04	0
Operating Profit Margin	−40,28 %	-	95,51 %	−20,88 %
Current Ratio	39,83	0,19	14,81	40,5
Quick Ratio	−1,86	0,21	−2,54	40,5
Equity Ratio	0,7	0,58	0,91	0,99
Gross Profit Margin	95,42 %	-	99,48 %	100 %