SAMEIET MEIERIGÅRDEN TØNSBERG

3112 TØNSBERG

Finances

Share Ownership

Return on Equity

24,91 %

Current Ratio

5,35

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 548 000	1 336 000	1 561 000	1 480 000
Net Income	466 000	261 000	146 000	−331 000
Total Assets	2 568 000	2 299 000	1 742 000	2 032 000
Total Equity	1 871 000	1 405 000	1 144 000	997 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 548 000	1 336 000	1 561 000	1 480 000
Expenditure	1 098 000	1 091 000	1 427 000	1 815 000
Operating Profit	450 000	245 000	134 000	−336 000
Financial Income	36 000	34 000	34 000	29 000
Financial Costs	20 000	18 000	21 000	24 000
Financial Balance	16 000	16 000	13 000	5 000
Earnings Before Tax	466 000	261 000	146 000	−331 000
Tax	0	0	0	0
Net Income	466 000	261 000	146 000	−331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	819 000	819 000	819 000	819 000
Total Current Assets	1 749 000	1 480 000	923 000	1 213 000
Total Assets	2 568 000	2 299 000	1 742 000	2 032 000
Total Retained Equity	1 871 000	1 405 000	1 144 000	997 000
Total Equity	1 871 000	1 405 000	1 144 000	997 000
Total Long-Term Debt	370 000	409 000	447 000	482 000
Total Current Debt	327 000	485 000	152 000	552 000
Total Equity and Debt	2 568 000	2 299 000	1 742 000	2 032 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 466 000	1 255 000	1 473 000	1 398 000
Other Income	82 000	82 000	88 000	82 000
Revenue	1 548 000	1 336 000	1 561 000	1 480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	114 000	114 000	114 000	114 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 098 000	1 091 000	1 427 000	1 815 000
Operating Profit	450 000	245 000	134 000	−336 000
Financial Income	36 000	34 000	34 000	29 000
Financial Costs	20 000	18 000	21 000	24 000
Financial Balance	16 000	16 000	13 000	5 000
Dividends	0	0	0	0
Net Income	466 000	261 000	146 000	−331 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	819 000	819 000	819 000	819 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	819 000	819 000	819 000	819 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	819 000	819 000	819 000	819 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 666 000	1 212 000	851 000	787 000
Total Current Assets	1 749 000	1 480 000	923 000	1 213 000
Total Assets	2 568 000	2 299 000	1 742 000	2 032 000
Total Equity	1 871 000	1 405 000	1 144 000	997 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	370 000	409 000	447 000	482 000
Creditors	31 000	28 000	27 000	154 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	296 000	457 000	125 000	398 000
Total Current Debt	327 000	485 000	152 000	552 000
Total Equity and Debt	2 568 000	2 299 000	1 742 000	2 032 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,91 %	18,58 %	12,76 %	−33,2 %
Debt-to-Equity Ratio	0,2	0,29	0,39	0,48
Operating Profit Margin	29,07 %	18,34 %	8,58 %	−22,7 %
Current Ratio	5,35	3,05	6,07	2,2
Quick Ratio	5,35	3,05	6,07	2,2
Equity Ratio	0,73	0,61	0,66	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %