MEIERIKVARTALET BORETTSLAG

8006 BODØ

Finances

Share Ownership

Return on Equity

20,79 %

Current Ratio

5,2

Debt-to-Equity Ratio

78,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 166 000	8 720 000	8 848 000	4 396 000
Net Income	1 446 000	1 892 000	2 225 000	853 000
Total Assets	552 757 000	552 586 000	552 204 000	553 284 000
Total Equity	6 956 000	5 511 000	3 618 000	1 393 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 166 000	8 720 000	8 848 000	4 396 000
Expenditure	5 297 000	5 085 000	4 407 000	1 832 000
Operating Profit	3 868 000	3 436 000	4 279 000	2 564 000
Financial Income	0	0	1 000	1 000
Financial Costs	2 423 000	1 544 000	2 055 000	1 713 000
Financial Balance	−2 423 000	−1 544 000	−2 054 000	−1 712 000
Earnings Before Tax	1 446 000	2 091 000	2 387 000	853 000
Tax	0	0	0	0
Net Income	1 446 000	1 892 000	2 225 000	853 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	549 949 000	549 586 000	549 612 000	549 310 000
Total Current Assets	2 808 000	3 000 000	2 591 000	3 974 000
Total Assets	552 757 000	552 586 000	552 204 000	553 284 000
Total Retained Equity	6 396 000	4 951 000	3 058 000	833 000
Total Equity	6 956 000	5 511 000	3 618 000	1 393 000
Total Long-Term Debt	545 261 000	546 606 000	548 100 000	549 310 000
Total Current Debt	540 000	469 000	485 000	2 581 000
Total Equity and Debt	552 757 000	552 586 000	552 204 000	553 284 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 166 000	8 720 000	8 848 000	4 396 000
Revenue	9 166 000	8 720 000	8 848 000	4 396 000
Cost of Goods Sold	0	0	0	0
Salary Costs	294 000	149 000	78 000	0
Depreciation	38 000	27 000	20 000	0
Impairment	0	0	0	0
Expenditure	5 297 000	5 085 000	4 407 000	1 832 000
Operating Profit	3 868 000	3 436 000	4 279 000	2 564 000
Financial Income	0	0	1 000	1 000
Financial Costs	2 423 000	1 544 000	2 055 000	1 713 000
Financial Balance	−2 423 000	−1 544 000	−2 054 000	−1 712 000
Dividends	0	0	0	0
Net Income	1 446 000	1 892 000	2 225 000	853 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	549 310 000	549 310 000	549 310 000	549 310 000
Machinery and Plant Facilities	639 000	276 000	302 000	0
Fixtures	0	0	0	0
Total Tangible Assets	549 949 000	549 586 000	549 612 000	549 310 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	549 949 000	549 586 000	549 612 000	549 310 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 354 000	2 599 000	2 459 000	3 960 000
Total Current Assets	2 808 000	3 000 000	2 591 000	3 974 000
Total Assets	552 757 000	552 586 000	552 204 000	553 284 000
Total Equity	6 956 000	5 511 000	3 618 000	1 393 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	545 261 000	546 606 000	548 100 000	549 310 000
Creditors	278 000	289 000	356 000	463 000
Unpaid Taxes	40 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	221 000	181 000	130 000	2 118 000
Total Current Debt	540 000	469 000	485 000	2 581 000
Total Equity and Debt	552 757 000	552 586 000	552 204 000	553 284 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,79 %	34,33 %	61,5 %	61,23 %
Debt-to-Equity Ratio	78,39	99,18	151,49	394,34
Operating Profit Margin	42,2 %	39,4 %	48,36 %	58,33 %
Current Ratio	5,2	6,4	5,34	1,54
Quick Ratio	5,2	6,4	5,34	1,54
Equity Ratio	0,01	0,01	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %