MEIERIGÅRDEN AS

1816 SKIPTVET

Finances

Return on Equity

4,4 %

Current Ratio

0,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 253 000	2 906 000	2 059 000	9 268 000
Net Income	629 000	923 000	509 000	6 032 000
Total Assets	43 821 000	38 908 000	38 297 000	28 895 000
Total Equity	14 291 000	13 662 000	12 738 000	12 229 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 253 000	2 906 000	2 059 000	9 268 000
Expenditure	1 596 000	1 167 000	889 000	1 125 000
Operating Profit	1 657 000	1 739 000	1 170 000	8 143 000
Financial Income	0	0	13 000	33 000
Financial Costs	845 000	555 000	528 000	440 000
Financial Balance	−845 000	−555 000	−515 000	−407 000
Earnings Before Tax	812 000	1 184 000	655 000	7 735 000
Tax	183 000	261 000	146 000	1 703 000
Net Income	629 000	923 000	509 000	6 032 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 416 000	38 477 000	36 975 000	25 540 000
Total Current Assets	405 000	430 000	1 321 000	3 356 000
Total Assets	43 821 000	38 908 000	38 297 000	28 895 000
Total Retained Equity	12 291 000	11 662 000	10 738 000	10 229 000
Total Equity	14 291 000	13 662 000	12 738 000	12 229 000
Total Long-Term Debt	28 587 000	24 618 000	24 272 000	15 466 000
Total Current Debt	944 000	628 000	1 286 000	1 200 000
Total Equity and Debt	43 821 000	38 908 000	38 297 000	28 895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 240 000	2 906 000	2 059 000	2 088 000
Other Income	13 000	0	0	7 180 000
Revenue	3 253 000	2 906 000	2 059 000	9 268 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	9 000	0
Depreciation	102 000	172 000	172 000	176 000
Impairment	0	0	0	0
Expenditure	1 596 000	1 167 000	889 000	1 125 000
Operating Profit	1 657 000	1 739 000	1 170 000	8 143 000
Financial Income	0	0	13 000	33 000
Financial Costs	845 000	555 000	528 000	440 000
Financial Balance	−845 000	−555 000	−515 000	−407 000
Dividends	0	0	0	0
Net Income	629 000	923 000	509 000	6 032 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	42 956 000	38 000 000	36 455 000	24 977 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	18 000	61 000	103 000
Total Tangible Assets	42 956 000	38 018 000	36 516 000	25 080 000
Total Fiancial Fixed Assets	459 000	459 000	459 000	459 000
Total Fixed Assets	43 416 000	38 477 000	36 975 000	25 540 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	76 000	262 000	7 000	65 000
Total Current Assets	405 000	430 000	1 321 000	3 356 000
Total Assets	43 821 000	38 908 000	38 297 000	28 895 000
Total Equity	14 291 000	13 662 000	12 738 000	12 229 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 587 000	24 618 000	24 272 000	15 466 000
Creditors	271 000	21 000	876 000	817 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	459 000	362 000	286 000	239 000
Total Current Debt	944 000	628 000	1 286 000	1 200 000
Total Equity and Debt	43 821 000	38 908 000	38 297 000	28 895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,4 %	6,76 %	4 %	49,33 %
Debt-to-Equity Ratio	2	1,8	1,91	1,26
Operating Profit Margin	50,94 %	59,84 %	56,82 %	87,86 %
Current Ratio	0,43	0,68	1,03	2,8
Quick Ratio	0,43	0,68	1,03	2,8
Equity Ratio	0,33	0,35	0,33	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %