MERO EIENDOM AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

11,54 %

Current Ratio

0,67

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 154 000	14 450 000	13 808 000	12 926 000
Net Income	5 577 000	4 782 000	4 587 000	3 818 000
Total Assets	84 005 000	83 961 000	85 718 000	88 507 000
Total Equity	48 326 000	42 749 000	40 007 000	38 631 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 154 000	14 450 000	13 808 000	12 926 000
Expenditure	6 645 000	6 814 000	6 286 000	6 134 000
Operating Profit	8 509 000	7 638 000	7 523 000	6 791 000
Financial Income	85 000	151 000	151 000	105 000
Financial Costs	1 444 000	1 658 000	1 793 000	2 002 000
Financial Balance	−1 359 000	−1 507 000	−1 642 000	−1 897 000
Earnings Before Tax	7 150 000	6 131 000	5 881 000	4 894 000
Tax	1 573 000	1 349 000	1 294 000	1 077 000
Net Income	5 577 000	4 782 000	4 587 000	3 818 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 273 000	82 223 000	83 414 000	85 404 000
Total Current Assets	3 731 000	1 738 000	2 303 000	3 104 000
Total Assets	84 005 000	83 961 000	85 718 000	88 507 000
Total Retained Equity	32 636 000	27 059 000	24 317 000	22 941 000
Total Equity	48 326 000	42 749 000	40 007 000	38 631 000
Total Long-Term Debt	30 087 000	34 591 000	37 816 000	42 468 000
Total Current Debt	5 592 000	6 621 000	7 895 000	7 408 000
Total Equity and Debt	84 005 000	83 961 000	85 718 000	88 507 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	15 154 000	14 450 000	13 808 000	12 926 000
Revenue	15 154 000	14 450 000	13 808 000	12 926 000
Cost of Goods Sold	5 000	2 000	0	6 000
Salary Costs	0	0	0	0
Depreciation	2 037 000	2 028 000	2 016 000	2 008 000
Impairment	0	0	0	0
Expenditure	6 645 000	6 814 000	6 286 000	6 134 000
Operating Profit	8 509 000	7 638 000	7 523 000	6 791 000
Financial Income	85 000	151 000	151 000	105 000
Financial Costs	1 444 000	1 658 000	1 793 000	2 002 000
Financial Balance	−1 359 000	−1 507 000	−1 642 000	−1 897 000
Dividends	0	0	0	0
Net Income	5 577 000	4 782 000	4 587 000	3 818 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	79 975 000	81 858 000	82 951 000	84 842 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	299 000	364 000	463 000	562 000
Total Tangible Assets	80 273 000	82 223 000	83 414 000	85 404 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	80 273 000	82 223 000	83 414 000	85 404 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 731 000	1 738 000	2 303 000	3 104 000
Total Assets	84 005 000	83 961 000	85 718 000	88 507 000
Total Equity	48 326 000	42 749 000	40 007 000	38 631 000
Short-Term Group Debt	476 000	2 616 000	4 116 000	3 108 000
Total Long-Term Debt	30 087 000	34 591 000	37 816 000	42 468 000
Creditors	457 000	729 000	874 000	564 000
Unpaid Taxes	631 000	504 000	461 000	559 000
Dividends	0	0	0	0
Other Current Debt	2 453 000	2 019 000	2 098 000	2 376 000
Total Current Debt	5 592 000	6 621 000	7 895 000	7 408 000
Total Equity and Debt	84 005 000	83 961 000	85 718 000	88 507 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,54 %	11,19 %	11,47 %	9,88 %
Debt-to-Equity Ratio	0,62	0,81	0,95	1,1
Operating Profit Margin	56,15 %	52,86 %	54,48 %	52,54 %
Current Ratio	0,67	0,26	0,29	0,42
Quick Ratio	0,67	0,26	0,29	0,42
Equity Ratio	0,58	0,51	0,47	0,44
Gross Profit Margin	99,97 %	99,99 %	100 %	99,95 %