MEYER SERVERING AS

8622 MO I RANA

Finances

Share Ownership

Return on Equity

39,75 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 399 000	8 522 000	7 929 000	9 754 000
Net Income	991 000	897 000	501 000	1 303 000
Total Assets	5 187 000	3 962 000	2 874 000	4 736 000
Total Equity	2 493 000	1 502 000	604 000	1 403 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 399 000	8 522 000	7 929 000	9 754 000
Expenditure	7 197 000	7 390 000	6 976 000	8 108 000
Operating Profit	1 201 000	1 132 000	954 000	1 645 000
Financial Income	70 000	18 000	21 000	27 000
Financial Costs	0	0	259 000	2 000
Financial Balance	70 000	18 000	−238 000	25 000
Earnings Before Tax	1 271 000	1 151 000	716 000	1 670 000
Tax	280 000	253 000	214 000	367 000
Net Income	991 000	897 000	501 000	1 303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	247 000	52 000	92 000	426 000
Total Current Assets	4 940 000	3 910 000	2 782 000	4 310 000
Total Assets	5 187 000	3 962 000	2 874 000	4 736 000
Total Retained Equity	558 000	522 000	504 000	1 303 000
Total Equity	2 493 000	1 502 000	604 000	1 403 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 694 000	2 461 000	2 270 000	3 333 000
Total Equity and Debt	5 187 000	3 962 000	2 874 000	4 736 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 273 000	7 707 000	7 542 000	9 704 000
Other Income	125 000	815 000	387 000	50 000
Revenue	8 399 000	8 522 000	7 929 000	9 754 000
Cost of Goods Sold	1 880 000	1 819 000	1 707 000	2 155 000
Salary Costs	3 407 000	3 621 000	3 311 000	3 855 000
Depreciation	7 000	35 000	76 000	109 000
Impairment	0	0	0	0
Expenditure	7 197 000	7 390 000	6 976 000	8 108 000
Operating Profit	1 201 000	1 132 000	954 000	1 645 000
Financial Income	70 000	18 000	21 000	27 000
Financial Costs	0	0	259 000	2 000
Financial Balance	70 000	18 000	−238 000	25 000
Dividends	0	0	1 300 000	0
Net Income	991 000	897 000	501 000	1 303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	41 000	51 000	56 000	56 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	206 000	1 000	36 000	111 000
Total Tangible Assets	206 000	1 000	36 000	111 000
Total Fiancial Fixed Assets	0	0	0	259 000
Total Fixed Assets	247 000	52 000	92 000	426 000
Stock	57 000	58 000	60 000	60 000
Total Investments	0	0	0	0
Cash, Bank	3 470 000	2 592 000	1 467 000	1 889 000
Total Current Assets	4 940 000	3 910 000	2 782 000	4 310 000
Total Assets	5 187 000	3 962 000	2 874 000	4 736 000
Total Equity	2 493 000	1 502 000	604 000	1 403 000
Short-Term Group Debt	1 237 000	1 150 000	1 085 000	1 689 000
Total Long-Term Debt	0	0	0	0
Creditors	436 000	343 000	347 000	575 000
Unpaid Taxes	393 000	364 000	279 000	471 000
Dividends	0	0	1 300 000	0
Other Current Debt	628 000	604 000	556 000	595 000
Total Current Debt	2 694 000	2 461 000	2 270 000	3 333 000
Total Equity and Debt	5 187 000	3 962 000	2 874 000	4 736 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,75 %	59,72 %	82,95 %	92,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,3 %	13,28 %	12,03 %	16,86 %
Current Ratio	1,83	1,59	1,23	1,29
Quick Ratio	1,87	1,63	1,26	1,32
Equity Ratio	0,48	0,38	0,21	0,3
Gross Profit Margin	77,62 %	78,66 %	78,47 %	77,91 %