MYKLEBUST LANDBRUK DA

6826 BYRKJELO

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

1,79

Debt-to-Equity Ratio

5,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 246 000	8 149 000	8 170 000	8 019 000
Net Income	0	0	0	0
Total Assets	13 734 000	13 931 000	13 509 000	13 949 000
Total Equity	1 690 000	1 690 000	1 690 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	9 246 000	8 149 000	8 170 000	8 019 000
Expenditure	4 975 000	3 572 000	3 739 000	5 187 000
Operating Profit	250 000	194 000	224 000	307 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	0	0	0	0
Tax	0	0	0	0
Net Income	0	0	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 380 000	10 478 000	10 251 000	10 145 000
Total Current Assets	4 354 000	3 453 000	3 258 000	3 804 000
Total Assets	13 734 000	13 931 000	13 509 000	13 949 000
Total Retained Equity	0	0	0	0
Total Equity	1 690 000	1 690 000	1 690 000	0
Total Long-Term Debt	9 615 000	10 488 000	10 283 000	11 053 000
Total Current Debt	2 429 000	1 754 000	1 537 000	1 206 000
Total Equity and Debt	13 734 000	13 931 000	13 509 000	13 949 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 278 000	6 616 000	6 408 000	0
Other Income	1 968 000	1 533 000	1 763 000	0
Revenue	9 246 000	8 149 000	8 170 000	8 019 000
Cost of Goods Sold	3 604 000	3 135 000	3 032 000	3 083 000
Salary Costs	2 588 000	1 841 000	2 063 000	2 104 000
Depreciation	−1 217 000	−1 404 000	−1 356 000	0
Impairment	0	0	0	0
Expenditure	4 975 000	3 572 000	3 739 000	5 187 000
Operating Profit	250 000	194 000	224 000	307 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	0	0	0	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 796 000	5 102 000	5 428 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 317 000	10 415 000	10 188 000	0
Total Fiancial Fixed Assets	63 000	63 000	63 000	0
Total Fixed Assets	9 380 000	10 478 000	10 251 000	10 145 000
Stock	2 601 000	2 119 000	2 001 000	1 982 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	4 354 000	3 453 000	3 258 000	3 804 000
Total Assets	13 734 000	13 931 000	13 509 000	13 949 000
Total Equity	1 690 000	1 690 000	1 690 000	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 615 000	10 488 000	10 283 000	11 053 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 429 000	1 754 000	1 537 000	1 206 000
Total Equity and Debt	13 734 000	13 931 000	13 509 000	13 949 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	0 %	0 %	-
Debt-to-Equity Ratio	5,69	6,21	6,08	-
Operating Profit Margin	2,7 %	2,38 %	2,74 %	3,83 %
Current Ratio	1,79	1,97	2,12	3,15
Quick Ratio	−25,31	−9,46	−7,02	−4,9
Equity Ratio	0,12	0,12	0,13	0
Gross Profit Margin	61,02 %	61,53 %	62,89 %	61,55 %