BANKGÅRDEN MERÅKER AS

7530 MERÅKER

Finances

Share Ownership

Return on Equity

13,13 %

Current Ratio

3,35

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	443 000	366 000	355 000	167 000
Net Income	207 000	101 000	148 000	13 000
Total Assets	1 768 000	1 616 000	1 460 000	1 558 000
Total Equity	1 576 000	1 369 000	1 268 000	1 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	443 000	366 000	355 000	167 000
Expenditure	177 000	237 000	171 000	152 000
Operating Profit	266 000	129 000	184 000	15 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	2 000	3 000
Financial Balance	−1 000	0	−2 000	−3 000
Earnings Before Tax	266 000	129 000	181 000	13 000
Tax	58 000	28 000	33 000	0
Net Income	207 000	101 000	148 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 256 000	1 293 000	1 330 000	1 367 000
Total Current Assets	512 000	323 000	130 000	191 000
Total Assets	1 768 000	1 616 000	1 460 000	1 558 000
Total Retained Equity	1 001 000	794 000	693 000	545 000
Total Equity	1 576 000	1 369 000	1 268 000	1 120 000
Total Long-Term Debt	40 000	41 000	33 000	142 000
Total Current Debt	153 000	207 000	159 000	297 000
Total Equity and Debt	1 768 000	1 616 000	1 460 000	1 558 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	443 000	366 000	355 000	167 000
Revenue	443 000	366 000	355 000	167 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	47 000
Depreciation	37 000	37 000	37 000	37 000
Impairment	0	0	0	0
Expenditure	177 000	237 000	171 000	152 000
Operating Profit	266 000	129 000	184 000	15 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	2 000	3 000
Financial Balance	−1 000	0	−2 000	−3 000
Dividends	0	0	0	0
Net Income	207 000	101 000	148 000	13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 256 000	1 293 000	1 330 000	1 367 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 256 000	1 293 000	1 330 000	1 367 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 256 000	1 293 000	1 330 000	1 367 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	312 000	256 000	61 000	121 000
Total Current Assets	512 000	323 000	130 000	191 000
Total Assets	1 768 000	1 616 000	1 460 000	1 558 000
Total Equity	1 576 000	1 369 000	1 268 000	1 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 000	41 000	33 000	142 000
Creditors	5 000	52 000	74 000	198 000
Unpaid Taxes	11 000	9 000	7 000	20 000
Dividends	0	0	0	0
Other Current Debt	76 000	125 000	78 000	78 000
Total Current Debt	153 000	207 000	159 000	297 000
Total Equity and Debt	1 768 000	1 616 000	1 460 000	1 558 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,13 %	7,38 %	11,67 %	1,16 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0,13
Operating Profit Margin	60,05 %	35,25 %	51,83 %	8,98 %
Current Ratio	3,35	1,56	0,82	0,64
Quick Ratio	3,35	1,56	0,82	0,64
Equity Ratio	0,89	0,85	0,87	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %