MER BOLIG AS

0187 OSLO

Finances

Return on Equity

45,09 %

Current Ratio

1,11

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	374 000
Net Income	280 000	−46 000	157 000	284 000
Total Assets	872 000	1 386 000	1 402 000	1 056 000
Total Equity	621 000	341 000	444 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	374 000
Expenditure	478 000	51 000	−12 000	34 000
Operating Profit	−478 000	−51 000	12 000	340 000
Financial Income	762 000	0	151 000	0
Financial Costs	1 000	0	0	0
Financial Balance	761 000	0	151 000	0
Earnings Before Tax	282 000	−51 000	163 000	341 000
Tax	2 000	−5 000	6 000	57 000
Net Income	280 000	−46 000	157 000	284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	695 000	1 281 000	1 272 000	408 000
Total Current Assets	177 000	105 000	130 000	649 000
Total Assets	872 000	1 386 000	1 402 000	1 056 000
Total Retained Equity	591 000	311 000	414 000	200 000
Total Equity	621 000	341 000	444 000	230 000
Total Long-Term Debt	90 000	90 000	90 000	100 000
Total Current Debt	160 000	955 000	868 000	726 000
Total Equity and Debt	872 000	1 386 000	1 402 000	1 056 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	374 000
Other Income	0	0	0	0
Revenue	0	0	0	374 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	478 000	51 000	−12 000	34 000
Operating Profit	−478 000	−51 000	12 000	340 000
Financial Income	762 000	0	151 000	0
Financial Costs	1 000	0	0	0
Financial Balance	761 000	0	151 000	0
Dividends	0	0	0	0
Net Income	280 000	−46 000	157 000	284 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	695 000	1 279 000	1 272 000	408 000
Total Fixed Assets	695 000	1 281 000	1 272 000	408 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	177 000	0	31 000	244 000
Total Current Assets	177 000	105 000	130 000	649 000
Total Assets	872 000	1 386 000	1 402 000	1 056 000
Total Equity	621 000	341 000	444 000	230 000
Short-Term Group Debt	0	0	12 000	0
Total Long-Term Debt	90 000	90 000	90 000	100 000
Creditors	0	0	4 000	112 000
Unpaid Taxes	0	0	0	85 000
Dividends	0	0	0	0
Other Current Debt	160 000	955 000	852 000	472 000
Total Current Debt	160 000	955 000	868 000	726 000
Total Equity and Debt	872 000	1 386 000	1 402 000	1 056 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,09 %	−13,49 %	35,36 %	123,48 %
Debt-to-Equity Ratio	0,14	0,26	0,2	0,43
Operating Profit Margin	-	-	-	90,91 %
Current Ratio	1,11	0,11	0,15	0,89
Quick Ratio	1,11	0,11	0,15	0,89
Equity Ratio	0,71	0,25	0,32	0,22
Gross Profit Margin	-	-	-	100 %