MEAT MASTER AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

94,17 %

Current Ratio

0,53

Debt-to-Equity Ratio

−0,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 739 000	4 673 000	2 852 000	0
Net Income	−791 000	−160 000	191 000	0
Total Assets	1 161 000	806 000	745 000	0
Total Equity	−840 000	−49 000	111 000	−80 000

Income (NOK)	2022	2021	2020
Revenue	2 739 000	4 673 000	2 852 000
Expenditure	3 496 000	4 828 000	2 636 000
Operating Profit	−757 000	−155 000	216 000
Financial Income	0	0	1 000
Financial Costs	7 000	5 000	2 000
Financial Balance	−7 000	−5 000	−1 000
Earnings Before Tax	−764 000	−160 000	214 000
Tax	27 000	0	23 000
Net Income	−791 000	−160 000	191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	419 000	269 000	162 000	0
Total Current Assets	742 000	537 000	583 000	0
Total Assets	1 161 000	806 000	745 000	0
Total Retained Equity	−870 000	−79 000	81 000	−110 000
Total Equity	−840 000	−49 000	111 000	−80 000
Total Long-Term Debt	592 000	79 000	85 000	0
Total Current Debt	1 409 000	776 000	549 000	80 000
Total Equity and Debt	1 161 000	806 000	745 000	0

Cash flow (NOK)	2022	2021	2020
Sales Income	2 739 000	4 673 000	2 852 000
Other Income	0	0	0
Revenue	2 739 000	4 673 000	2 852 000
Cost of Goods Sold	2 330 000	2 752 000	1 418 000
Salary Costs	2 000	1 067 000	667 000
Depreciation	53 000	8 000	0
Impairment	0	0	0
Expenditure	3 496 000	4 828 000	2 636 000
Operating Profit	−757 000	−155 000	216 000
Financial Income	0	0	1 000
Financial Costs	7 000	5 000	2 000
Financial Balance	−7 000	−5 000	−1 000
Dividends	0	0	0
Net Income	−791 000	−160 000	191 000

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	212 000	62 000	0	0
Total Tangible Assets	212 000	62 000	0	0
Total Fiancial Fixed Assets	207 000	207 000	162 000	0
Total Fixed Assets	419 000	269 000	162 000	0
Stock	350 000	273 000	273 000	0
Total Investments	0	0	0	0
Cash, Bank	106 000	112 000	310 000	0
Total Current Assets	742 000	537 000	583 000	0
Total Assets	1 161 000	806 000	745 000	0
Total Equity	−840 000	−49 000	111 000	−80 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	592 000	79 000	85 000	0
Creditors	−42 000	165 000	86 000	0
Unpaid Taxes	7 000	10 000	134 000	0
Dividends	0	0	0	0
Other Current Debt	1 443 000	579 000	306 000	80 000
Total Current Debt	1 409 000	776 000	549 000	80 000
Total Equity and Debt	1 161 000	806 000	745 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	94,17 %	326,53 %	172,07 %	−0 %
Debt-to-Equity Ratio	−0,7	−1,61	0,77	−0
Operating Profit Margin	−27,64 %	−3,32 %	7,57 %	-
Current Ratio	0,53	0,69	1,06	0
Quick Ratio	0,7	1,07	2,11	0
Equity Ratio	−0,72	−0,06	0,15	-
Gross Profit Margin	14,93 %	41,11 %	50,28 %	-