MEIERIGÅRDEN BORETTSLAG

7600 LEVANGER

Finances

Share Ownership

Return on Equity

7,04 %

Current Ratio

7,27

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 410 000	2 400 000	2 413 000	2 288 000
Net Income	969 000	972 000	938 000	821 000
Total Assets	26 962 000	26 934 000	26 965 000	26 914 000
Total Equity	13 766 000	12 797 000	11 825 000	11 352 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 410 000	2 400 000	2 413 000	2 288 000
Expenditure	1 162 000	1 123 000	1 142 000	1 106 000
Operating Profit	1 249 000	1 277 000	1 272 000	1 182 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	−279 000	−306 000	−334 000	362 000
Financial Balance	280 000	307 000	335 000	−362 000
Earnings Before Tax	969 000	972 000	938 000	821 000
Tax	0	0	0	0
Net Income	969 000	972 000	938 000	821 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 555 000	26 555 000	26 555 000	26 555 000
Total Current Assets	407 000	379 000	410 000	359 000
Total Assets	26 962 000	26 934 000	26 965 000	26 914 000
Total Retained Equity	13 713 000	12 744 000	11 822 000	11 349 000
Total Equity	13 766 000	12 797 000	11 825 000	11 352 000
Total Long-Term Debt	13 140 000	14 083 000	14 995 000	15 413 000
Total Current Debt	56 000	55 000	145 000	149 000
Total Equity and Debt	26 962 000	26 934 000	26 965 000	26 914 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 371 000	2 359 000	2 377 000	0
Other Income	39 000	41 000	37 000	2 288 000
Revenue	2 410 000	2 400 000	2 413 000	2 288 000
Cost of Goods Sold	0	0	0	0
Salary Costs	98 000	120 000	44 000	46 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 162 000	1 123 000	1 142 000	1 106 000
Operating Profit	1 249 000	1 277 000	1 272 000	1 182 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	−279 000	−306 000	−334 000	362 000
Financial Balance	280 000	307 000	335 000	−362 000
Dividends	0	0	0	0
Net Income	969 000	972 000	938 000	821 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 555 000	26 555 000	26 555 000	26 555 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 555 000	26 555 000	26 555 000	26 555 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 555 000	26 555 000	26 555 000	26 555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	406 000	376 000	398 000	316 000
Total Current Assets	407 000	379 000	410 000	359 000
Total Assets	26 962 000	26 934 000	26 965 000	26 914 000
Total Equity	13 766 000	12 797 000	11 825 000	11 352 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 140 000	14 083 000	14 995 000	15 413 000
Creditors	12 000	6 000	0	50 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	49 000	145 000	99 000
Total Current Debt	56 000	55 000	145 000	149 000
Total Equity and Debt	26 962 000	26 934 000	26 965 000	26 914 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,04 %	7,6 %	7,93 %	7,23 %
Debt-to-Equity Ratio	0,95	1,1	1,27	1,36
Operating Profit Margin	51,83 %	53,21 %	52,71 %	51,66 %
Current Ratio	7,27	6,89	2,83	2,41
Quick Ratio	7,27	6,89	2,83	2,41
Equity Ratio	0,51	0,48	0,44	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %