MEIERIGAARDEN B3 AS

3946 PORSGRUNN

Finances

Share Ownership

Return on Equity

14,48 %

Current Ratio

0,87

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 353 000	2 983 000	6 110 000	2 734 000
Net Income	1 195 000	1 189 000	4 564 000	276 000
Total Assets	14 200 000	10 598 000	22 119 000	76 697 000
Total Equity	8 253 000	8 253 000	8 253 000	3 689 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 353 000	2 983 000	6 110 000	2 734 000
Expenditure	2 242 000	1 732 000	841 000	1 447 000
Operating Profit	1 112 000	1 252 000	5 269 000	1 286 000
Financial Income	423 000	303 000	1 000	132 000
Financial Costs	3 000	30 000	445 000	1 142 000
Financial Balance	420 000	273 000	−444 000	−1 010 000
Earnings Before Tax	1 532 000	1 525 000	4 825 000	276 000
Tax	337 000	335 000	260 000	0
Net Income	1 195 000	1 189 000	4 564 000	276 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 507 000	9 414 000	2 848 000	72 835 000
Total Current Assets	4 693 000	1 184 000	19 271 000	3 862 000
Total Assets	14 200 000	10 598 000	22 119 000	76 697 000
Total Retained Equity	2 777 000	5 869 000	5 869 000	1 305 000
Total Equity	8 253 000	8 253 000	8 253 000	3 689 000
Total Long-Term Debt	574 000	0	12 000 000	66 000 000
Total Current Debt	5 373 000	2 345 000	1 866 000	7 008 000
Total Equity and Debt	14 200 000	10 598 000	22 119 000	76 697 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	572 000	624 000
Other Income	3 353 000	2 983 000	5 538 000	2 109 000
Revenue	3 353 000	2 983 000	6 110 000	2 734 000
Cost of Goods Sold	1 278 000	982 000	0	0
Salary Costs	20 000	0	0	0
Depreciation	23 000	23 000	46 000	189 000
Impairment	0	0	0	0
Expenditure	2 242 000	1 732 000	841 000	1 447 000
Operating Profit	1 112 000	1 252 000	5 269 000	1 286 000
Financial Income	423 000	303 000	1 000	132 000
Financial Costs	3 000	30 000	445 000	1 142 000
Financial Balance	420 000	273 000	−444 000	−1 010 000
Dividends	1 195 000	1 189 000	0	0
Net Income	1 195 000	1 189 000	4 564 000	276 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	635 000	971 000	1 231 000
Real Eastate	1 832 000	1 855 000	1 877 000	5 678 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 832 000	1 855 000	1 877 000	5 678 000
Total Fiancial Fixed Assets	7 675 000	6 924 000	0	65 926 000
Total Fixed Assets	9 507 000	9 414 000	2 848 000	72 835 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	92 000	2 105 000	3 019 000
Total Current Assets	4 693 000	1 184 000	19 271 000	3 862 000
Total Assets	14 200 000	10 598 000	22 119 000	76 697 000
Total Equity	8 253 000	8 253 000	8 253 000	3 689 000
Short-Term Group Debt	3 092 000	0	0	0
Total Long-Term Debt	574 000	0	12 000 000	66 000 000
Creditors	1 036 000	252 000	874 000	734 000
Unpaid Taxes	0	161 000	82 000	134 000
Dividends	1 195 000	1 189 000	0	0
Other Current Debt	50 000	743 000	910 000	6 140 000
Total Current Debt	5 373 000	2 345 000	1 866 000	7 008 000
Total Equity and Debt	14 200 000	10 598 000	22 119 000	76 697 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,48 %	14,41 %	55,3 %	7,48 %
Debt-to-Equity Ratio	0,07	0	1,45	17,89
Operating Profit Margin	33,16 %	41,97 %	86,24 %	47,04 %
Current Ratio	0,87	0,5	10,33	0,55
Quick Ratio	0,87	0,5	10,33	0,55
Equity Ratio	0,58	0,78	0,37	0,05
Gross Profit Margin	61,88 %	67,08 %	100 %	100 %