MEIERIGÅRDEN BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

15,48 %

Current Ratio

16,22

Debt-to-Equity Ratio

16,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 073 000	1 009 000	1 097 000	1 215 000
Net Income	286 000	307 000	298 000	330 000
Total Assets	31 580 000	31 489 000	31 478 000	31 294 000
Total Equity	1 848 000	1 562 000	1 255 000	957 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 073 000	1 009 000	1 097 000	1 215 000
Expenditure	427 000	410 000	385 000	460 000
Operating Profit	647 000	599 000	711 000	755 000
Financial Income	6 000	6 000	7 000	6 000
Financial Costs	367 000	298 000	421 000	431 000
Financial Balance	−361 000	−292 000	−414 000	−425 000
Earnings Before Tax	286 000	307 000	298 000	330 000
Tax	0	0	0	0
Net Income	286 000	307 000	298 000	330 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 980 000	30 980 000	30 980 000	30 980 000
Total Current Assets	600 000	509 000	498 000	314 000
Total Assets	31 580 000	31 489 000	31 478 000	31 294 000
Total Retained Equity	1 728 000	1 442 000	1 135 000	837 000
Total Equity	1 848 000	1 562 000	1 255 000	957 000
Total Long-Term Debt	29 695 000	29 921 000	30 152 000	30 312 000
Total Current Debt	37 000	5 000	72 000	24 000
Total Equity and Debt	31 580 000	31 489 000	31 478 000	31 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	993 000	0	0	0
Other Income	80 000	1 009 000	1 097 000	1 215 000
Revenue	1 073 000	1 009 000	1 097 000	1 215 000
Cost of Goods Sold	0	0	0	0
Salary Costs	14 000	14 000	13 000	14 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	427 000	410 000	385 000	460 000
Operating Profit	647 000	599 000	711 000	755 000
Financial Income	6 000	6 000	7 000	6 000
Financial Costs	367 000	298 000	421 000	431 000
Financial Balance	−361 000	−292 000	−414 000	−425 000
Dividends	0	0	0	0
Net Income	286 000	307 000	298 000	330 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 980 000	30 980 000	30 980 000	30 980 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 980 000	30 980 000	30 980 000	30 980 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 980 000	30 980 000	30 980 000	30 980 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	548 000	447 000	470 000	287 000
Total Current Assets	600 000	509 000	498 000	314 000
Total Assets	31 580 000	31 489 000	31 478 000	31 294 000
Total Equity	1 848 000	1 562 000	1 255 000	957 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 695 000	29 921 000	30 152 000	30 312 000
Creditors	35 000	5 000	15 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	57 000	15 000
Total Current Debt	37 000	5 000	72 000	24 000
Total Equity and Debt	31 580 000	31 489 000	31 478 000	31 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,48 %	19,65 %	23,75 %	34,48 %
Debt-to-Equity Ratio	16,07	19,16	24,03	31,67
Operating Profit Margin	60,3 %	59,37 %	64,81 %	62,14 %
Current Ratio	16,22	101,8	6,92	13,08
Quick Ratio	16,22	101,8	6,92	13,08
Equity Ratio	0,06	0,05	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %