MER ARKITEKTUR AS

0277 OSLO

Finances

Share Ownership

Return on Equity

30,93 %

Current Ratio

3,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 692 000	14 500 000	25 185 000	20 484 000
Net Income	2 302 000	2 518 000	10 199 000	6 579 000
Total Assets	10 932 000	10 159 000	19 688 000	15 155 000
Total Equity	7 443 000	5 141 000	9 124 000	5 924 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 692 000	14 500 000	25 185 000	20 484 000
Expenditure	12 772 000	11 285 000	12 173 000	12 033 000
Operating Profit	2 919 000	3 215 000	13 011 000	8 452 000
Financial Income	34 000	29 000	45 000	22 000
Financial Costs	3 000	2 000	2 000	1 000
Financial Balance	31 000	27 000	43 000	21 000
Earnings Before Tax	2 950 000	3 242 000	13 055 000	8 473 000
Tax	648 000	724 000	2 856 000	1 894 000
Net Income	2 302 000	2 518 000	10 199 000	6 579 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	268 000	200 000	172 000	105 000
Total Current Assets	10 664 000	9 959 000	19 516 000	15 050 000
Total Assets	10 932 000	10 159 000	19 688 000	15 155 000
Total Retained Equity	7 343 000	5 041 000	9 024 000	5 824 000
Total Equity	7 443 000	5 141 000	9 124 000	5 924 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 489 000	5 018 000	10 564 000	9 231 000
Total Equity and Debt	10 932 000	10 159 000	19 688 000	15 155 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 692 000	14 500 000	25 185 000	20 484 000
Other Income	0	0	0	0
Revenue	15 692 000	14 500 000	25 185 000	20 484 000
Cost of Goods Sold	252 000	336 000	2 224 000	2 171 000
Salary Costs	10 763 000	9 237 000	8 571 000	8 027 000
Depreciation	114 000	72 000	57 000	25 000
Impairment	0	0	0	0
Expenditure	12 772 000	11 285 000	12 173 000	12 033 000
Operating Profit	2 919 000	3 215 000	13 011 000	8 452 000
Financial Income	34 000	29 000	45 000	22 000
Financial Costs	3 000	2 000	2 000	1 000
Financial Balance	31 000	27 000	43 000	21 000
Dividends	0	6 500 000	7 000 000	4 000 000
Net Income	2 302 000	2 518 000	10 199 000	6 579 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	268 000	200 000	172 000	105 000
Total Tangible Assets	268 000	200 000	172 000	105 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	268 000	200 000	172 000	105 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 587 000	6 622 000	16 569 000	9 830 000
Total Current Assets	10 664 000	9 959 000	19 516 000	15 050 000
Total Assets	10 932 000	10 159 000	19 688 000	15 155 000
Total Equity	7 443 000	5 141 000	9 124 000	5 924 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	256 000	134 000	220 000	542 000
Unpaid Taxes	1 398 000	1 652 000	1 578 000	1 739 000
Dividends	0	6 500 000	7 000 000	4 000 000
Other Current Debt	1 186 000	2 507 000	910 000	1 057 000
Total Current Debt	3 489 000	5 018 000	10 564 000	9 231 000
Total Equity and Debt	10 932 000	10 159 000	19 688 000	15 155 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,93 %	48,98 %	111,78 %	111,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,6 %	22,17 %	51,66 %	41,26 %
Current Ratio	3,06	1,98	1,85	1,63
Quick Ratio	3,06	1,98	1,85	1,63
Equity Ratio	0,68	0,51	0,46	0,39
Gross Profit Margin	98,39 %	97,68 %	91,17 %	89,4 %