MERETE CHRISTIANSEN AS

1163 OSLO

Finances

Share Ownership

Return on Equity

71,38 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	93 755 000	96 021 000	96 031 000	74 103 000
Net Income	1 157 000	1 248 000	1 088 000	801 000
Total Assets	10 802 000	9 866 000	10 522 000	6 380 000
Total Equity	1 621 000	1 480 000	1 579 000	1 346 000

Income (NOK)	2022	2021	2020	2019
Revenue	93 755 000	96 021 000	96 031 000	74 103 000
Expenditure	92 361 000	94 447 000	94 667 000	73 163 000
Operating Profit	1 393 000	1 574 000	1 365 000	940 000
Financial Income	93 000	27 000	34 000	49 000
Financial Costs	3 000	0	2 000	0
Financial Balance	90 000	27 000	32 000	49 000
Earnings Before Tax	1 484 000	1 601 000	1 397 000	989 000
Tax	327 000	353 000	309 000	189 000
Net Income	1 157 000	1 248 000	1 088 000	801 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	926 000	1 025 000	212 000	191 000
Total Current Assets	9 876 000	8 841 000	10 310 000	6 189 000
Total Assets	10 802 000	9 866 000	10 522 000	6 380 000
Total Retained Equity	1 121 000	980 000	1 079 000	846 000
Total Equity	1 621 000	1 480 000	1 579 000	1 346 000
Total Long-Term Debt	9 000	23 000	18 000	19 000
Total Current Debt	9 172 000	8 363 000	8 925 000	5 015 000
Total Equity and Debt	10 802 000	9 866 000	10 522 000	6 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	91 766 000	94 643 000	94 903 000	72 816 000
Other Income	1 989 000	1 378 000	1 128 000	1 287 000
Revenue	93 755 000	96 021 000	96 031 000	74 103 000
Cost of Goods Sold	77 764 000	80 049 000	80 082 000	61 833 000
Salary Costs	5 546 000	5 487 000	5 891 000	4 168 000
Depreciation	284 000	192 000	40 000	34 000
Impairment	0	0	0	0
Expenditure	92 361 000	94 447 000	94 667 000	73 163 000
Operating Profit	1 393 000	1 574 000	1 365 000	940 000
Financial Income	93 000	27 000	34 000	49 000
Financial Costs	3 000	0	2 000	0
Financial Balance	90 000	27 000	32 000	49 000
Dividends	1 017 000	1 346 000	855 000	250 000
Net Income	1 157 000	1 248 000	1 088 000	801 000

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	0	0	0	0
Fixtures	926 000	1 025 000	212 000	191 000
Total Tangible Assets	926 000	1 025 000	212 000	191 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	926 000	1 025 000	212 000	191 000
Stock	3 576 000	2 546 000	2 901 000	3 288 000
Total Investments	0	0	0	0
Cash, Bank	5 814 000	5 807 000	7 024 000	2 701 000
Total Current Assets	9 876 000	8 841 000	10 310 000	6 189 000
Total Assets	10 802 000	9 866 000	10 522 000	6 380 000
Total Equity	1 621 000	1 480 000	1 579 000	1 346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	23 000	18 000	19 000
Creditors	6 129 000	4 790 000	5 237 000	2 875 000
Unpaid Taxes	304 000	434 000	467 000	398 000
Dividends	1 017 000	1 346 000	855 000	250 000
Other Current Debt	1 381 000	1 444 000	2 056 000	1 323 000
Total Current Debt	9 172 000	8 363 000	8 925 000	5 015 000
Total Equity and Debt	10 802 000	9 866 000	10 522 000	6 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,38 %	84,32 %	68,9 %	59,51 %
Debt-to-Equity Ratio	0,01	0,02	0,01	0,01
Operating Profit Margin	1,49 %	1,64 %	1,42 %	1,27 %
Current Ratio	1,08	1,06	1,16	1,23
Quick Ratio	1,76	1,52	1,71	3,58
Equity Ratio	0,15	0,15	0,15	0,21
Gross Profit Margin	17,06 %	16,63 %	16,61 %	16,56 %