MEIERIGÅRDEN HEMNE AS

7200 KYRKSÆTERØRA

Finances

Share Ownership

Return on Equity

20,78 %

Current Ratio

3,18

Debt-to-Equity Ratio

2,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 768 000	1 503 000	1 375 000	1 256 000
Net Income	336 000	179 000	77 000	−340 000
Total Assets	5 810 000	5 458 000	5 581 000	5 723 000
Total Equity	1 617 000	1 281 000	1 102 000	1 025 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 768 000	1 503 000	1 375 000	1 256 000
Expenditure	1 046 000	1 010 000	1 022 000	1 376 000
Operating Profit	722 000	493 000	353 000	−121 000
Financial Income	12 000	2 000	5 000	1 000
Financial Costs	232 000	198 000	234 000	221 000
Financial Balance	−220 000	−196 000	−229 000	−220 000
Earnings Before Tax	502 000	296 000	125 000	−342 000
Tax	166 000	118 000	48 000	−1 000
Net Income	336 000	179 000	77 000	−340 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 472 000	4 891 000	5 312 000	5 571 000
Total Current Assets	1 338 000	568 000	269 000	152 000
Total Assets	5 810 000	5 458 000	5 581 000	5 723 000
Total Retained Equity	−155 000	−491 000	−670 000	−747 000
Total Equity	1 617 000	1 281 000	1 102 000	1 025 000
Total Long-Term Debt	3 772 000	4 029 000	4 371 000	4 536 000
Total Current Debt	421 000	148 000	108 000	162 000
Total Equity and Debt	5 810 000	5 458 000	5 581 000	5 723 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 768 000	1 503 000	1 375 000	1 256 000
Revenue	1 768 000	1 503 000	1 375 000	1 256 000
Cost of Goods Sold	0	0	0	0
Salary Costs	121 000	81 000	117 000	188 000
Depreciation	419 000	421 000	415 000	403 000
Impairment	0	0	0	0
Expenditure	1 046 000	1 010 000	1 022 000	1 376 000
Operating Profit	722 000	493 000	353 000	−121 000
Financial Income	12 000	2 000	5 000	1 000
Financial Costs	232 000	198 000	234 000	221 000
Financial Balance	−220 000	−196 000	−229 000	−220 000
Dividends	0	0	0	0
Net Income	336 000	179 000	77 000	−340 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 458 000	4 872 000	5 285 000	5 537 000
Machinery and Plant Facilities	14 000	19 000	26 000	34 000
Fixtures	0	0	0	0
Total Tangible Assets	4 472 000	4 891 000	5 312 000	5 571 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 472 000	4 891 000	5 312 000	5 571 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 006 000	531 000	248 000	76 000
Total Current Assets	1 338 000	568 000	269 000	152 000
Total Assets	5 810 000	5 458 000	5 581 000	5 723 000
Total Equity	1 617 000	1 281 000	1 102 000	1 025 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 772 000	4 029 000	4 371 000	4 536 000
Creditors	11 000	21 000	19 000	25 000
Unpaid Taxes	12 000	4 000	5 000	14 000
Dividends	0	0	0	0
Other Current Debt	232 000	5 000	37 000	122 000
Total Current Debt	421 000	148 000	108 000	162 000
Total Equity and Debt	5 810 000	5 458 000	5 581 000	5 723 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,78 %	13,97 %	6,99 %	−33,17 %
Debt-to-Equity Ratio	2,33	3,15	3,97	4,43
Operating Profit Margin	40,84 %	32,8 %	25,67 %	−9,63 %
Current Ratio	3,18	3,84	2,49	0,94
Quick Ratio	3,18	3,84	2,49	0,94
Equity Ratio	0,28	0,23	0,2	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %