MEYERGRUNN AS

8622 MO I RANA

Finances

Share Ownership

Return on Equity

217,24 %

Current Ratio

1,28

Debt-to-Equity Ratio

4,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 506 000	3 366 000	3 619 000	812 000
Net Income	13 128 000	1 501 000	1 662 000	−279 000
Total Assets	46 205 000	32 170 000	31 623 000	31 325 000
Total Equity	6 043 000	2 914 000	1 414 000	−249 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 506 000	3 366 000	3 619 000	812 000
Expenditure	480 000	416 000	142 000	255 000
Operating Profit	18 025 000	2 950 000	3 477 000	556 000
Financial Income	0	0	0	0
Financial Costs	1 193 000	1 026 000	1 346 000	914 000
Financial Balance	−1 193 000	−1 026 000	−1 346 000	−914 000
Earnings Before Tax	16 832 000	1 924 000	2 131 000	−357 000
Tax	3 704 000	423 000	469 000	−79 000
Net Income	13 128 000	1 501 000	1 662 000	−279 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 922 000	30 434 000	30 581 000	30 830 000
Total Current Assets	16 284 000	1 736 000	1 042 000	495 000
Total Assets	46 205 000	32 170 000	31 623 000	31 325 000
Total Retained Equity	6 013 000	2 884 000	1 384 000	−279 000
Total Equity	6 043 000	2 914 000	1 414 000	−249 000
Total Long-Term Debt	27 436 000	27 754 000	29 127 000	30 000 000
Total Current Debt	12 727 000	1 502 000	1 083 000	1 574 000
Total Equity and Debt	46 205 000	32 170 000	31 623 000	31 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 611 000	841 000	817 000	812 000
Other Income	9 894 000	2 525 000	2 802 000	0
Revenue	18 506 000	3 366 000	3 619 000	812 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	480 000	416 000	142 000	255 000
Operating Profit	18 025 000	2 950 000	3 477 000	556 000
Financial Income	0	0	0	0
Financial Costs	1 193 000	1 026 000	1 346 000	914 000
Financial Balance	−1 193 000	−1 026 000	−1 346 000	−914 000
Dividends	10 000 000	0	0	0
Net Income	13 128 000	1 501 000	1 662 000	−279 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	79 000
Real Eastate	29 922 000	30 434 000	30 581 000	30 751 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 922 000	30 434 000	30 581 000	30 751 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 922 000	30 434 000	30 581 000	30 830 000
Stock	549 000	507 000	0	0
Total Investments	0	0	0	0
Cash, Bank	113 000	841 000	531 000	82 000
Total Current Assets	16 284 000	1 736 000	1 042 000	495 000
Total Assets	46 205 000	32 170 000	31 623 000	31 325 000
Total Equity	6 043 000	2 914 000	1 414 000	−249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 436 000	27 754 000	29 127 000	30 000 000
Creditors	53 000	425 000	0	84 000
Unpaid Taxes	0	0	0	0
Dividends	10 000 000	0	0	0
Other Current Debt	592 000	1 077 000	1 083 000	1 490 000
Total Current Debt	12 727 000	1 502 000	1 083 000	1 574 000
Total Equity and Debt	46 205 000	32 170 000	31 623 000	31 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	217,24 %	51,51 %	117,54 %	112,05 %
Debt-to-Equity Ratio	4,54	9,52	20,6	−120,48
Operating Profit Margin	97,4 %	87,64 %	96,08 %	68,47 %
Current Ratio	1,28	1,16	0,96	0,31
Quick Ratio	1,34	1,74	0,96	0,31
Equity Ratio	0,13	0,09	0,04	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %