MYRER VVS AS

0484 OSLO

Finances

Return on Equity

96,48 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 481 000	40 386 000	38 964 000	50 121 000
Net Income	4 389 000	1 376 000	2 150 000	4 206 000
Total Assets	17 515 000	12 423 000	13 547 000	15 320 000
Total Equity	4 549 000	1 560 000	2 284 000	4 334 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 481 000	40 386 000	38 964 000	50 121 000
Expenditure	44 819 000	38 652 000	36 191 000	44 683 000
Operating Profit	5 662 000	1 735 000	2 774 000	5 438 000
Financial Income	54 000	84 000	55 000	55 000
Financial Costs	48 000	34 000	23 000	20 000
Financial Balance	6 000	50 000	32 000	35 000
Earnings Before Tax	5 668 000	1 784 000	2 805 000	5 473 000
Tax	1 279 000	408 000	655 000	1 268 000
Net Income	4 389 000	1 376 000	2 150 000	4 206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 288 000	1 775 000	870 000	1 139 000
Total Current Assets	15 227 000	10 648 000	12 677 000	14 180 000
Total Assets	17 515 000	12 423 000	13 547 000	15 320 000
Total Retained Equity	4 449 000	1 459 000	2 183 000	4 233 000
Total Equity	4 549 000	1 560 000	2 284 000	4 334 000
Total Long-Term Debt	1 545 000	1 547 000	467 000	556 000
Total Current Debt	11 421 000	9 315 000	10 795 000	10 430 000
Total Equity and Debt	17 515 000	12 423 000	13 547 000	15 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 481 000	40 356 000	38 964 000	50 121 000
Other Income	0	30 000	0	0
Revenue	50 481 000	40 386 000	38 964 000	50 121 000
Cost of Goods Sold	27 057 000	22 915 000	20 723 000	28 479 000
Salary Costs	12 724 000	11 273 000	10 459 000	11 505 000
Depreciation	401 000	383 000	237 000	233 000
Impairment	0	0	0	0
Expenditure	44 819 000	38 652 000	36 191 000	44 683 000
Operating Profit	5 662 000	1 735 000	2 774 000	5 438 000
Financial Income	54 000	84 000	55 000	55 000
Financial Costs	48 000	34 000	23 000	20 000
Financial Balance	6 000	50 000	32 000	35 000
Dividends	1 400 000	2 100 000	4 200 000	5 300 000
Net Income	4 389 000	1 376 000	2 150 000	4 206 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	246 000	101 000	0	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 854 000	1 453 000	578 000	769 000
Total Tangible Assets	1 854 000	1 453 000	578 000	769 000
Total Fiancial Fixed Assets	188 000	221 000	292 000	328 000
Total Fixed Assets	2 288 000	1 775 000	870 000	1 139 000
Stock	25 000	25 000	25 000	20 000
Total Investments	0	0	0	0
Cash, Bank	4 328 000	3 610 000	2 994 000	3 843 000
Total Current Assets	15 227 000	10 648 000	12 677 000	14 180 000
Total Assets	17 515 000	12 423 000	13 547 000	15 320 000
Total Equity	4 549 000	1 560 000	2 284 000	4 334 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 545 000	1 547 000	467 000	556 000
Creditors	3 975 000	3 671 000	4 375 000	5 616 000
Unpaid Taxes	2 698 000	1 772 000	1 666 000	1 689 000
Dividends	1 400 000	2 100 000	4 200 000	5 300 000
Other Current Debt	3 252 000	3 364 000	4 213 000	1 851 000
Total Current Debt	11 421 000	9 315 000	10 795 000	10 430 000
Total Equity and Debt	17 515 000	12 423 000	13 547 000	15 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,48 %	88,21 %	94,13 %	97,05 %
Debt-to-Equity Ratio	0,34	0,99	0,2	0,13
Operating Profit Margin	11,22 %	4,3 %	7,12 %	10,85 %
Current Ratio	1,33	1,14	1,17	1,36
Quick Ratio	1,34	1,15	1,18	1,36
Equity Ratio	0,26	0,13	0,17	0,28
Gross Profit Margin	46,4 %	43,26 %	46,82 %	43,18 %