MYRA BLOMST AS

6510 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

7,48 %

Current Ratio

2,09

Debt-to-Equity Ratio

1,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 273 000	8 275 000	7 532 000	6 639 000
Net Income	127 000	193 000	459 000	22 000
Total Assets	4 957 000	4 487 000	4 609 000	3 591 000
Total Equity	1 698 000	1 572 000	1 379 000	920 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 273 000	8 275 000	7 532 000	6 639 000
Expenditure	8 003 000	7 945 000	6 853 000	6 506 000
Operating Profit	270 000	330 000	678 000	133 000
Financial Income	0	0	1 000	2 000
Financial Costs	107 000	82 000	90 000	106 000
Financial Balance	−107 000	−82 000	−89 000	−104 000
Earnings Before Tax	164 000	248 000	589 000	29 000
Tax	37 000	55 000	130 000	7 000
Net Income	127 000	193 000	459 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 617 000	2 506 000	2 077 000	2 101 000
Total Current Assets	2 340 000	1 981 000	2 532 000	1 490 000
Total Assets	4 957 000	4 487 000	4 609 000	3 591 000
Total Retained Equity	1 398 000	1 272 000	1 079 000	620 000
Total Equity	1 698 000	1 572 000	1 379 000	920 000
Total Long-Term Debt	2 138 000	2 244 000	1 623 000	1 707 000
Total Current Debt	1 121 000	672 000	1 607 000	965 000
Total Equity and Debt	4 957 000	4 487 000	4 609 000	3 591 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 700 000	7 564 000	7 170 000	6 445 000
Other Income	574 000	712 000	362 000	194 000
Revenue	8 273 000	8 275 000	7 532 000	6 639 000
Cost of Goods Sold	3 553 000	3 687 000	2 884 000	2 745 000
Salary Costs	3 142 000	2 913 000	2 769 000	2 664 000
Depreciation	26 000	26 000	26 000	30 000
Impairment	0	0	0	0
Expenditure	8 003 000	7 945 000	6 853 000	6 506 000
Operating Profit	270 000	330 000	678 000	133 000
Financial Income	0	0	1 000	2 000
Financial Costs	107 000	82 000	90 000	106 000
Financial Balance	−107 000	−82 000	−89 000	−104 000
Dividends	0	0	0	0
Net Income	127 000	193 000	459 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	5 000
Real Eastate	2 609 000	2 499 000	2 074 000	2 100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 609 000	2 499 000	2 074 000	2 100 000
Total Fiancial Fixed Assets	8 000	7 000	3 000	−4 000
Total Fixed Assets	2 617 000	2 506 000	2 077 000	2 101 000
Stock	488 000	420 000	516 000	420 000
Total Investments	0	0	0	0
Cash, Bank	1 295 000	1 235 000	839 000	721 000
Total Current Assets	2 340 000	1 981 000	2 532 000	1 490 000
Total Assets	4 957 000	4 487 000	4 609 000	3 591 000
Total Equity	1 698 000	1 572 000	1 379 000	920 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 138 000	2 244 000	1 623 000	1 707 000
Creditors	138 000	−77 000	575 000	221 000
Unpaid Taxes	612 000	417 000	625 000	490 000
Dividends	0	0	0	0
Other Current Debt	338 000	281 000	281 000	252 000
Total Current Debt	1 121 000	672 000	1 607 000	965 000
Total Equity and Debt	4 957 000	4 487 000	4 609 000	3 591 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,48 %	12,28 %	33,28 %	2,39 %
Debt-to-Equity Ratio	1,26	1,43	1,18	1,86
Operating Profit Margin	3,26 %	3,99 %	9 %	2 %
Current Ratio	2,09	2,95	1,58	1,54
Quick Ratio	3,7	7,86	2,32	2,73
Equity Ratio	0,34	0,35	0,3	0,26
Gross Profit Margin	57,05 %	55,44 %	61,71 %	58,65 %