NEMEET AS

1358 JAR

Finances

Share Ownership

Return on Equity

−31,56 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 965 000	6 342 000	5 470 000	5 010 000
Net Income	−385 000	880 000	629 000	452 000
Total Assets	4 662 000	4 721 000	5 469 000	5 643 000
Total Equity	1 220 000	1 605 000	765 000	136 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 965 000	6 342 000	5 470 000	5 010 000
Expenditure	6 414 000	5 189 000	5 226 000	4 317 000
Operating Profit	−449 000	1 154 000	244 000	694 000
Financial Income	2 000	2 000	829 000	790 000
Financial Costs	24 000	25 000	391 000	901 000
Financial Balance	−22 000	−23 000	438 000	−111 000
Earnings Before Tax	−470 000	1 131 000	682 000	583 000
Tax	−86 000	250 000	54 000	131 000
Net Income	−385 000	880 000	629 000	452 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	500 000	1 542 000	2 233 000	2 115 000
Total Current Assets	4 162 000	3 179 000	3 236 000	3 527 000
Total Assets	4 662 000	4 721 000	5 469 000	5 643 000
Total Retained Equity	1 110 000	1 495 000	655 000	26 000
Total Equity	1 220 000	1 605 000	765 000	136 000
Total Long-Term Debt	19 000	902 000	2 011 000	3 071 000
Total Current Debt	3 423 000	2 214 000	2 693 000	2 435 000
Total Equity and Debt	4 662 000	4 721 000	5 469 000	5 643 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 965 000	6 342 000	5 084 000	5 010 000
Other Income	0	0	385 000	0
Revenue	5 965 000	6 342 000	5 470 000	5 010 000
Cost of Goods Sold	2 511 000	1 650 000	1 991 000	1 640 000
Salary Costs	2 884 000	2 627 000	2 526 000	1 779 000
Depreciation	138 000	169 000	70 000	155 000
Impairment	0	0	0	0
Expenditure	6 414 000	5 189 000	5 226 000	4 317 000
Operating Profit	−449 000	1 154 000	244 000	694 000
Financial Income	2 000	2 000	829 000	790 000
Financial Costs	24 000	25 000	391 000	901 000
Financial Balance	−22 000	−23 000	438 000	−111 000
Dividends	0	0	0	0
Net Income	−385 000	880 000	629 000	452 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	49 000	34 000	11 000	28 000
Fixtures	0	1 058 000	1 217 000	748 000
Total Tangible Assets	49 000	1 092 000	1 228 000	777 000
Total Fiancial Fixed Assets	451 000	449 000	1 005 000	1 339 000
Total Fixed Assets	500 000	1 542 000	2 233 000	2 115 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 777 000	2 898 000	2 250 000	2 778 000
Total Current Assets	4 162 000	3 179 000	3 236 000	3 527 000
Total Assets	4 662 000	4 721 000	5 469 000	5 643 000
Total Equity	1 220 000	1 605 000	765 000	136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	902 000	2 011 000	3 071 000
Creditors	923 000	76 000	627 000	624 000
Unpaid Taxes	1 270 000	974 000	972 000	665 000
Dividends	0	0	0	0
Other Current Debt	1 230 000	928 000	1 091 000	1 015 000
Total Current Debt	3 423 000	2 214 000	2 693 000	2 435 000
Total Equity and Debt	4 662 000	4 721 000	5 469 000	5 643 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,56 %	54,83 %	82,22 %	332,35 %
Debt-to-Equity Ratio	0,02	0,56	2,63	22,58
Operating Profit Margin	−7,53 %	18,2 %	4,46 %	13,85 %
Current Ratio	1,22	1,44	1,2	1,45
Quick Ratio	1,22	1,44	1,2	1,45
Equity Ratio	0,26	0,34	0,14	0,02
Gross Profit Margin	57,9 %	73,98 %	63,6 %	67,27 %