MEVÆR AS

9586 LOPPA

Finances

Share Ownership

Return on Equity

99,29 %

Current Ratio

11,49

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 862 000	2 884 000	3 241 000	3 057 000
Net Income	20 585 000	−231 000	666 000	405 000
Total Assets	26 850 000	4 746 000	4 844 000	2 407 000
Total Equity	20 733 000	4 049 000	4 280 000	3 631 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 862 000	2 884 000	3 241 000	3 057 000
Expenditure	4 472 000	3 139 000	2 574 000	2 538 000
Operating Profit	26 390 000	−256 000	666 000	518 000
Financial Income	1 000	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	2 000	2 000
Earnings Before Tax	26 391 000	−255 000	667 000	519 000
Tax	5 806 000	−24 000	2 000	114 000
Net Income	20 585 000	−231 000	666 000	405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 207 000	4 476 000	3 792 000	1 155 000
Total Current Assets	13 642 000	270 000	1 053 000	1 253 000
Total Assets	26 850 000	4 746 000	4 844 000	2 407 000
Total Retained Equity	17 691 000	1 007 000	1 238 000	589 000
Total Equity	20 733 000	4 049 000	4 280 000	3 631 000
Total Long-Term Debt	4 930 000	84 000	108 000	284 000
Total Current Debt	1 187 000	613 000	457 000	−1 508 000
Total Equity and Debt	26 850 000	4 746 000	4 844 000	2 407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 433 000	2 884 000	3 241 000	3 041 000
Other Income	26 430 000	0	0	16 000
Revenue	30 862 000	2 884 000	3 241 000	3 057 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 087 000	1 979 000	2 010 000	1 920 000
Depreciation	316 000	324 000	153 000	172 000
Impairment	0	0	0	0
Expenditure	4 472 000	3 139 000	2 574 000	2 538 000
Operating Profit	26 390 000	−256 000	666 000	518 000
Financial Income	1 000	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	2 000	2 000
Dividends	3 900 000	0	0	0
Net Income	20 585 000	−231 000	666 000	405 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 500 000	570 000	634 000	0
Real Eastate	71 000	77 000	83 000	38 000
Machinery and Plant Facilities	0	0	0	748 000
Fixtures	327 000	365 000	473 000	368 000
Total Tangible Assets	6 707 000	3 905 000	3 158 000	1 155 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 207 000	4 476 000	3 792 000	1 155 000
Stock	0	0	0	16 000
Total Investments	0	0	0	0
Cash, Bank	13 625 000	220 000	1 031 000	1 237 000
Total Current Assets	13 642 000	270 000	1 053 000	1 253 000
Total Assets	26 850 000	4 746 000	4 844 000	2 407 000
Total Equity	20 733 000	4 049 000	4 280 000	3 631 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 930 000	84 000	108 000	284 000
Creditors	12 000	−5 000	0	−1 922 000
Unpaid Taxes	239 000	200 000	253 000	237 000
Dividends	3 900 000	0	0	0
Other Current Debt	−24 000	419 000	31 000	177 000
Total Current Debt	1 187 000	613 000	457 000	−1 508 000
Total Equity and Debt	26 850 000	4 746 000	4 844 000	2 407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,29 %	−5,71 %	15,56 %	11,15 %
Debt-to-Equity Ratio	0,24	0,02	0,03	0,08
Operating Profit Margin	85,51 %	−8,88 %	20,55 %	16,94 %
Current Ratio	11,49	0,44	2,3	−0,83
Quick Ratio	11,49	0,44	2,3	−0,82
Equity Ratio	0,77	0,85	0,88	1,51
Gross Profit Margin	100 %	100 %	100 %	100 %