MEISER NORWAY AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

119,17 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 098 000	30 099 000	37 865 000	27 735 000
Net Income	4 332 000	3 740 000	5 146 000	2 601 000
Total Assets	14 440 000	12 642 000	16 715 000	13 105 000
Total Equity	3 635 000	3 602 000	3 562 000	3 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 098 000	30 099 000	37 865 000	27 735 000
Expenditure	27 764 000	25 286 000	31 191 000	24 328 000
Operating Profit	5 333 000	4 813 000	6 674 000	3 407 000
Financial Income	235 000	7 000	29 000	32 000
Financial Costs	14 000	24 000	102 000	93 000
Financial Balance	221 000	−17 000	−73 000	−61 000
Earnings Before Tax	5 554 000	4 795 000	6 601 000	3 347 000
Tax	1 222 000	1 055 000	1 455 000	745 000
Net Income	4 332 000	3 740 000	5 146 000	2 601 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 000	99 000	116 000	150 000
Total Current Assets	14 358 000	12 543 000	16 598 000	12 955 000
Total Assets	14 440 000	12 642 000	16 715 000	13 105 000
Total Retained Equity	2 765 000	2 732 000	2 692 000	2 546 000
Total Equity	3 635 000	3 602 000	3 562 000	3 416 000
Total Long-Term Debt	16 000	28 000	13 000	30 000
Total Current Debt	10 789 000	9 011 000	13 140 000	9 658 000
Total Equity and Debt	14 440 000	12 642 000	16 715 000	13 105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 098 000	29 939 000	37 423 000	27 727 000
Other Income	0	160 000	442 000	8 000
Revenue	33 098 000	30 099 000	37 865 000	27 735 000
Cost of Goods Sold	20 677 000	19 306 000	24 662 000	17 957 000
Salary Costs	4 814 000	3 790 000	4 210 000	3 992 000
Depreciation	16 000	37 000	34 000	34 000
Impairment	0	0	0	0
Expenditure	27 764 000	25 286 000	31 191 000	24 328 000
Operating Profit	5 333 000	4 813 000	6 674 000	3 407 000
Financial Income	235 000	7 000	29 000	32 000
Financial Costs	14 000	24 000	102 000	93 000
Financial Balance	221 000	−17 000	−73 000	−61 000
Dividends	4 300 000	3 700 000	5 000 000	2 500 000
Net Income	4 332 000	3 740 000	5 146 000	2 601 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	70 000	83 000	116 000	150 000
Machinery and Plant Facilities	12 000	16 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	83 000	99 000	116 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	83 000	99 000	116 000	150 000
Stock	929 000	956 000	889 000	830 000
Total Investments	0	0	0	0
Cash, Bank	6 451 000	5 975 000	10 086 000	6 522 000
Total Current Assets	14 358 000	12 543 000	16 598 000	12 955 000
Total Assets	14 440 000	12 642 000	16 715 000	13 105 000
Total Equity	3 635 000	3 602 000	3 562 000	3 416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	28 000	13 000	30 000
Creditors	1 388 000	406 000	2 955 000	3 296 000
Unpaid Taxes	2 443 000	2 411 000	2 229 000	2 479 000
Dividends	4 300 000	3 700 000	5 000 000	2 500 000
Other Current Debt	1 424 000	722 000	1 381 000	603 000
Total Current Debt	10 789 000	9 011 000	13 140 000	9 658 000
Total Equity and Debt	14 440 000	12 642 000	16 715 000	13 105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	119,17 %	103,83 %	144,47 %	76,14 %
Debt-to-Equity Ratio	0	0,01	0	0,01
Operating Profit Margin	16,11 %	15,99 %	17,63 %	12,28 %
Current Ratio	1,33	1,39	1,26	1,34
Quick Ratio	1,46	1,56	1,35	1,47
Equity Ratio	0,25	0,28	0,21	0,26
Gross Profit Margin	37,53 %	35,86 %	34,87 %	35,26 %