MEIERIGÅRDEN EIENDOM VEST AS

3262 LARVIK

Finances

Share Ownership

Return on Equity

−65,17 %

Current Ratio

20,25

Debt-to-Equity Ratio

4,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 044 000	996 000	1 041 000	1 132 000
Net Income	−928 000	402 000	296 000	467 000
Total Assets	7 440 000	6 368 000	8 865 000	9 043 000
Total Equity	1 424 000	2 352 000	1 950 000	1 654 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 044 000	996 000	1 041 000	1 132 000
Expenditure	1 714 000	299 000	437 000	263 000
Operating Profit	−670 000	697 000	604 000	869 000
Financial Income	0	0	0	0
Financial Costs	238 000	182 000	221 000	270 000
Financial Balance	−238 000	−182 000	−221 000	−270 000
Earnings Before Tax	−908 000	516 000	382 000	600 000
Tax	20 000	113 000	87 000	133 000
Net Income	−928 000	402 000	296 000	467 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 531 000	4 539 000	4 615 000	4 682 000
Total Current Assets	3 909 000	1 829 000	4 250 000	4 362 000
Total Assets	7 440 000	6 368 000	8 865 000	9 043 000
Total Retained Equity	610 000	1 537 000	1 135 000	839 000
Total Equity	1 424 000	2 352 000	1 950 000	1 654 000
Total Long-Term Debt	5 822 000	6 230 000	6 642 000	7 042 000
Total Current Debt	193 000	−2 214 000	274 000	348 000
Total Equity and Debt	7 440 000	6 368 000	8 865 000	9 043 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 044 000	996 000	1 041 000	1 132 000
Revenue	1 044 000	996 000	1 041 000	1 132 000
Cost of Goods Sold	0	0	0	38 000
Salary Costs	522 000	0	103 000	0
Depreciation	71 000	76 000	106 000	92 000
Impairment	937 000	0	0	0
Expenditure	1 714 000	299 000	437 000	263 000
Operating Profit	−670 000	697 000	604 000	869 000
Financial Income	0	0	0	0
Financial Costs	238 000	182 000	221 000	270 000
Financial Balance	−238 000	−182 000	−221 000	−270 000
Dividends	0	0	0	0
Net Income	−928 000	402 000	296 000	467 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 531 000	4 539 000	4 615 000	4 682 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 531 000	4 539 000	4 615 000	4 682 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 531 000	4 539 000	4 615 000	4 682 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	456 000	448 000	443 000
Total Current Assets	3 909 000	1 829 000	4 250 000	4 362 000
Total Assets	7 440 000	6 368 000	8 865 000	9 043 000
Total Equity	1 424 000	2 352 000	1 950 000	1 654 000
Short-Term Group Debt	84 000	−2 340 000	84 000	178 000
Total Long-Term Debt	5 822 000	6 230 000	6 642 000	7 042 000
Creditors	3 000	−2 000	9 000	0
Unpaid Taxes	3 000	−1 000	35 000	3 000
Dividends	0	0	0	0
Other Current Debt	83 000	16 000	59 000	34 000
Total Current Debt	193 000	−2 214 000	274 000	348 000
Total Equity and Debt	7 440 000	6 368 000	8 865 000	9 043 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−65,17 %	17,09 %	15,18 %	28,23 %
Debt-to-Equity Ratio	4,09	2,65	3,41	4,26
Operating Profit Margin	−64,18 %	69,98 %	58,02 %	76,77 %
Current Ratio	20,25	−0,83	15,51	12,53
Quick Ratio	20,25	−0,83	15,51	12,53
Equity Ratio	0,19	0,37	0,22	0,18
Gross Profit Margin	100 %	100 %	100 %	96,64 %