MEPO PSYKOLOGTJENESTEN AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

−36,99 %

Current Ratio

−73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	566 000	346 000	0
Net Income	−27 000	77 000	−7 000
Total Assets	73 000	121 000	30 000
Total Equity	73 000	100 000	30 000

Income (NOK)	2022	2021	2020
Revenue	566 000	346 000	0
Expenditure	592 000	249 000	7 000
Operating Profit	−27 000	97 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−27 000	97 000	−7 000
Tax	0	20 000	0
Net Income	−27 000	77 000	−7 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	30 000
Total Current Assets	73 000	121 000	0
Total Assets	73 000	121 000	30 000
Total Retained Equity	43 000	75 000	0
Total Equity	73 000	100 000	30 000
Total Long-Term Debt	0	0	0
Total Current Debt	−1 000	21 000	0
Total Equity and Debt	73 000	121 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	566 000	346 000	0
Other Income	0	0	0
Revenue	566 000	346 000	0
Cost of Goods Sold	496 000	218 000	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	592 000	249 000	7 000
Operating Profit	−27 000	97 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−27 000	77 000	−7 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	30 000
Total Fixed Assets	0	0	30 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	60 000	100 000	0
Total Current Assets	73 000	121 000	0
Total Assets	73 000	121 000	30 000
Total Equity	73 000	100 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	1 000	1 000	0
Total Current Debt	−1 000	21 000	0
Total Equity and Debt	73 000	121 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	−36,99 %	77 %	−23,33 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−4,77 %	28,03 %	-
Current Ratio	−73	5,76	-
Quick Ratio	−73	5,76	-
Equity Ratio	1	0,83	1
Gross Profit Margin	12,37 %	36,99 %	-