MERU AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

67,05 %

Current Ratio

3,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 587 000	1 400 000	1 187 000	1 689 000
Net Income	759 000	328 000	289 000	522 000
Total Assets	1 532 000	673 000	995 000	871 000
Total Equity	1 132 000	368 000	40 000	452 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 587 000	1 400 000	1 187 000	1 689 000
Expenditure	614 000	980 000	816 000	1 020 000
Operating Profit	973 000	421 000	370 000	669 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	973 000	421 000	370 000	669 000
Tax	214 000	93 000	81 000	147 000
Net Income	759 000	328 000	289 000	522 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 000	65 000	92 000	119 000
Total Current Assets	1 518 000	608 000	903 000	752 000
Total Assets	1 532 000	673 000	995 000	871 000
Total Retained Equity	1 102 000	338 000	10 000	422 000
Total Equity	1 132 000	368 000	40 000	452 000
Total Long-Term Debt	0	4 000	4 000	4 000
Total Current Debt	400 000	300 000	950 000	415 000
Total Equity and Debt	1 532 000	673 000	995 000	871 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 587 000	1 400 000	1 187 000	1 689 000
Other Income	0	0	0	0
Revenue	1 587 000	1 400 000	1 187 000	1 689 000
Cost of Goods Sold	0	0	0	0
Salary Costs	494 000	915 000	710 000	900 000
Depreciation	23 000	27 000	27 000	31 000
Impairment	0	0	0	0
Expenditure	614 000	980 000	816 000	1 020 000
Operating Profit	973 000	421 000	370 000	669 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	700 000	100 000
Net Income	759 000	328 000	289 000	522 000

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	14 000	65 000	92 000	119 000
Total Tangible Assets	14 000	65 000	92 000	119 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 000	65 000	92 000	119 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 308 000	295 000	584 000	607 000
Total Current Assets	1 518 000	608 000	903 000	752 000
Total Assets	1 532 000	673 000	995 000	871 000
Total Equity	1 132 000	368 000	40 000	452 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 000	4 000	4 000
Creditors	1 000	5 000	14 000	0
Unpaid Taxes	177 000	113 000	84 000	88 000
Dividends	0	0	700 000	100 000
Other Current Debt	12 000	90 000	71 000	79 000
Total Current Debt	400 000	300 000	950 000	415 000
Total Equity and Debt	1 532 000	673 000	995 000	871 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,05 %	89,13 %	722,5 %	115,49 %
Debt-to-Equity Ratio	0	0,01	0,1	0,01
Operating Profit Margin	61,31 %	30,07 %	31,17 %	39,61 %
Current Ratio	3,8	2,03	0,95	1,81
Quick Ratio	3,8	2,03	0,95	1,81
Equity Ratio	0,74	0,55	0,04	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %