MEISTERBYGG MØRE DRIFT AS

6153 ØRSTA

Finances

Share Ownership

Return on Equity

13,17 %

Current Ratio

0,7

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 495 000	3 737 000	2 586 000	1 265 000
Net Income	−47 000	107 000	−129 000	−286 000
Total Assets	1 266 000	844 000	593 000	438 000
Total Equity	−357 000	−310 000	−417 000	−288 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 495 000	3 737 000	2 586 000	1 265 000
Expenditure	5 517 000	3 616 000	2 701 000	1 541 000
Operating Profit	−23 000	120 000	−115 000	−275 000
Financial Income	0	0	0	0
Financial Costs	24 000	13 000	14 000	11 000
Financial Balance	−24 000	−13 000	−14 000	−11 000
Earnings Before Tax	−47 000	107 000	−129 000	−286 000
Tax	0	0	0	0
Net Income	−47 000	107 000	−129 000	−286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	95 000	100 000	77 000
Total Current Assets	1 131 000	749 000	492 000	361 000
Total Assets	1 266 000	844 000	593 000	438 000
Total Retained Equity	−471 000	−424 000	−532 000	−402 000
Total Equity	−357 000	−310 000	−417 000	−288 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 623 000	1 154 000	1 010 000	726 000
Total Equity and Debt	1 266 000	844 000	593 000	438 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 495 000	3 737 000	2 363 000	1 318 000
Other Income	0	0	223 000	−53 000
Revenue	5 495 000	3 737 000	2 586 000	1 265 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 569 000	3 155 000	2 368 000	1 385 000
Depreciation	42 000	35 000	22 000	22 000
Impairment	0	0	0	0
Expenditure	5 517 000	3 616 000	2 701 000	1 541 000
Operating Profit	−23 000	120 000	−115 000	−275 000
Financial Income	0	0	0	0
Financial Costs	24 000	13 000	14 000	11 000
Financial Balance	−24 000	−13 000	−14 000	−11 000
Dividends	0	0	0	0
Net Income	−47 000	107 000	−129 000	−286 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	35 000	35 000	35 000	35 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	69 000	30 000	65 000	42 000
Total Tangible Assets	69 000	30 000	65 000	42 000
Total Fiancial Fixed Assets	30 000	30 000	0	0
Total Fixed Assets	134 000	95 000	100 000	77 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	136 000	54 000	1 000	1 000
Total Current Assets	1 131 000	749 000	492 000	361 000
Total Assets	1 266 000	844 000	593 000	438 000
Total Equity	−357 000	−310 000	−417 000	−288 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	253 000	37 000	80 000	42 000
Unpaid Taxes	513 000	494 000	401 000	287 000
Dividends	0	0	0	0
Other Current Debt	819 000	561 000	461 000	307 000
Total Current Debt	1 623 000	1 154 000	1 010 000	726 000
Total Equity and Debt	1 266 000	844 000	593 000	438 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,17 %	−34,52 %	30,94 %	99,31 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,42 %	3,21 %	−4,45 %	−21,74 %
Current Ratio	0,7	0,65	0,49	0,5
Quick Ratio	0,7	0,65	0,49	0,5
Equity Ratio	−0,28	−0,37	−0,7	−0,66
Gross Profit Margin	100 %	100 %	100 %	100 %