MYRÅSDALEN 10 AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

18,66 %

Current Ratio

37,75

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 073 000	2 919 000	2 843 000	2 812 000
Net Income	2 075 000	1 845 000	1 822 000	1 725 000
Total Assets	14 624 000	16 489 000	16 922 000	17 546 000
Total Equity	11 120 000	13 307 000	13 278 000	12 855 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 073 000	2 919 000	2 843 000	2 812 000
Expenditure	422 000	568 000	456 000	465 000
Operating Profit	2 650 000	2 351 000	2 387 000	2 347 000
Financial Income	10 000	15 000	4 000	0
Financial Costs	0	0	55 000	136 000
Financial Balance	10 000	15 000	−51 000	−136 000
Earnings Before Tax	2 661 000	2 365 000	2 336 000	2 211 000
Tax	585 000	520 000	514 000	486 000
Net Income	2 075 000	1 845 000	1 822 000	1 725 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 473 000	15 256 000	15 018 000	15 291 000
Total Current Assets	151 000	1 233 000	1 903 000	2 255 000
Total Assets	14 624 000	16 489 000	16 922 000	17 546 000
Total Retained Equity	8 082 000	10 268 000	10 240 000	9 816 000
Total Equity	11 120 000	13 307 000	13 278 000	12 855 000
Total Long-Term Debt	3 500 000	3 181 000	845 000	3 336 000
Total Current Debt	4 000	1 000	2 799 000	1 355 000
Total Equity and Debt	14 624 000	16 489 000	16 922 000	17 546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 073 000	2 919 000	2 843 000	2 812 000
Other Income	0	0	0	0
Revenue	3 073 000	2 919 000	2 843 000	2 812 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	272 000	272 000	272 000	272 000
Impairment	0	0	0	0
Expenditure	422 000	568 000	456 000	465 000
Operating Profit	2 650 000	2 351 000	2 387 000	2 347 000
Financial Income	10 000	15 000	4 000	0
Financial Costs	0	0	55 000	136 000
Financial Balance	10 000	15 000	−51 000	−136 000
Dividends	0	0	1 398 000	0
Net Income	2 075 000	1 845 000	1 822 000	1 725 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 473 000	14 746 000	15 018 000	15 291 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 473 000	14 746 000	15 018 000	15 291 000
Total Fiancial Fixed Assets	0	510 000	0	0
Total Fixed Assets	14 473 000	15 256 000	15 018 000	15 291 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	142 000	1 224 000	8 000	1 367 000
Total Current Assets	151 000	1 233 000	1 903 000	2 255 000
Total Assets	14 624 000	16 489 000	16 922 000	17 546 000
Total Equity	11 120 000	13 307 000	13 278 000	12 855 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 500 000	3 181 000	845 000	3 336 000
Creditors	0	1 000	0	0
Unpaid Taxes	4 000	0	180 000	179 000
Dividends	0	0	1 398 000	0
Other Current Debt	0	0	720 000	708 000
Total Current Debt	4 000	1 000	2 799 000	1 355 000
Total Equity and Debt	14 624 000	16 489 000	16 922 000	17 546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,66 %	13,86 %	13,72 %	13,42 %
Debt-to-Equity Ratio	0,31	0,24	0,06	0,26
Operating Profit Margin	86,23 %	80,54 %	83,96 %	83,46 %
Current Ratio	37,75	1 233	0,68	1,66
Quick Ratio	37,75	1 233	0,68	1,66
Equity Ratio	0,76	0,81	0,78	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %