MEBI REGNSKAP Mette Biørnstad

1383 ASKER

Finances

Share Ownership

Return on Equity

1 246,75 %

Current Ratio

0,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 335 000	1 428 000	1 578 000	1 551 000
Net Income	960 000	1 171 000	1 306 000	1 271 000
Total Assets	124 000	228 000	258 000	255 000
Total Equity	77 000	148 000	140 000	108 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 335 000	1 428 000	1 578 000	1 551 000
Expenditure	374 000	255 000	271 000	278 000
Operating Profit	961 000	1 173 000	1 307 000	1 273 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	2 000
Financial Balance	−1 000	−2 000	−1 000	−2 000
Earnings Before Tax	960 000	1 171 000	1 306 000	1 271 000
Tax	0	0	0	0
Net Income	960 000	1 171 000	1 306 000	1 271 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	117 000	128 000	159 000
Total Current Assets	26 000	111 000	130 000	95 000
Total Assets	124 000	228 000	258 000	255 000
Total Retained Equity	77 000	148 000	140 000	108 000
Total Equity	77 000	148 000	140 000	108 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	47 000	80 000	118 000	146 000
Total Equity and Debt	124 000	228 000	258 000	255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 335 000	1 428 000	1 578 000	1 551 000
Other Income	0	0	0	0
Revenue	1 335 000	1 428 000	1 578 000	1 551 000
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	374 000	255 000	271 000	278 000
Operating Profit	961 000	1 173 000	1 307 000	1 273 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	2 000
Financial Balance	−1 000	−2 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	960 000	1 171 000	1 306 000	1 271 000

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	98 000	117 000	128 000	159 000
Total Tangible Assets	98 000	117 000	128 000	159 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	98 000	117 000	128 000	159 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	25 000	77 000	50 000
Total Current Assets	26 000	111 000	130 000	95 000
Total Assets	124 000	228 000	258 000	255 000
Total Equity	77 000	148 000	140 000	108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	36 000	0	20 000
Unpaid Taxes	33 000	44 000	89 000	94 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	32 000
Total Current Debt	47 000	80 000	118 000	146 000
Total Equity and Debt	124 000	228 000	258 000	255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 246,75 %	791,22 %	932,86 %	1 176,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	71,99 %	82,14 %	82,83 %	82,08 %
Current Ratio	0,55	1,39	1,1	0,65
Quick Ratio	0,55	1,39	1,1	0,65
Equity Ratio	0,62	0,65	0,54	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %