MEIERIGÅRDEN EIENDOM AS

3262 LARVIK

Finances

Share Ownership

Return on Equity

−302,91 %

Current Ratio

0,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	566 000	556 000	576 000	536 000
Net Income	−3 544 000	200 000	222 000	258 000
Total Assets	5 029 000	8 567 000	8 360 000	8 286 000
Total Equity	1 170 000	4 713 000	4 513 000	4 292 000

Income (NOK)	2022	2021	2020	2019
Revenue	566 000	556 000	576 000	536 000
Expenditure	4 026 000	299 000	292 000	206 000
Operating Profit	−3 460 000	256 000	284 000	330 000
Financial Income	3 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	0	0
Earnings Before Tax	−3 457 000	257 000	284 000	330 000
Tax	86 000	56 000	63 000	73 000
Net Income	−3 544 000	200 000	222 000	258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 051 000	7 901 000	7 901 000	7 901 000
Total Current Assets	978 000	666 000	459 000	385 000
Total Assets	5 029 000	8 567 000	8 360 000	8 286 000
Total Retained Equity	1 020 000	4 563 000	4 363 000	4 142 000
Total Equity	1 170 000	4 713 000	4 513 000	4 292 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 860 000	3 854 000	3 847 000	3 995 000
Total Equity and Debt	5 029 000	8 567 000	8 360 000	8 286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	566 000	556 000	576 000	536 000
Revenue	566 000	556 000	576 000	536 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	3 850 000	0	0	0
Expenditure	4 026 000	299 000	292 000	206 000
Operating Profit	−3 460 000	256 000	284 000	330 000
Financial Income	3 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	0	0
Dividends	0	0	0	0
Net Income	−3 544 000	200 000	222 000	258 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 051 000	7 901 000	7 901 000	7 901 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 051 000	7 901 000	7 901 000	7 901 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 051 000	7 901 000	7 901 000	7 901 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	971 000	587 000	403 000	373 000
Total Current Assets	978 000	666 000	459 000	385 000
Total Assets	5 029 000	8 567 000	8 360 000	8 286 000
Total Equity	1 170 000	4 713 000	4 513 000	4 292 000
Short-Term Group Debt	3 742 000	3 743 000	3 742 000	3 875 000
Total Long-Term Debt	0	0	0	0
Creditors	4 000	27 000	0	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	27 000	27 000	42 000	42 000
Total Current Debt	3 860 000	3 854 000	3 847 000	3 995 000
Total Equity and Debt	5 029 000	8 567 000	8 360 000	8 286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−302,91 %	4,24 %	4,92 %	6,01 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−611,31 %	46,04 %	49,31 %	61,57 %
Current Ratio	0,25	0,17	0,12	0,1
Quick Ratio	0,25	0,17	0,12	0,1
Equity Ratio	0,23	0,55	0,54	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %