MEIWEI SPISERI AS

0166 OSLO

Finances

Share Ownership

Return on Equity

31,15 %

Current Ratio

2,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 213 000	10 788 000	6 981 000	6 699 000
Net Income	1 035 000	1 025 000	−179 000	−579 000
Total Assets	4 516 000	3 864 000	2 783 000	2 763 000
Total Equity	3 323 000	2 288 000	1 262 000	1 442 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 213 000	10 788 000	6 981 000	6 699 000
Expenditure	11 888 000	9 524 000	7 160 000	7 442 000
Operating Profit	1 325 000	1 264 000	−179 000	−743 000
Financial Income	3 000	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	3 000	−1 000	0	1 000
Earnings Before Tax	1 328 000	1 264 000	−179 000	−742 000
Tax	293 000	239 000	0	−163 000
Net Income	1 035 000	1 025 000	−179 000	−579 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 321 000	1 082 000	1 609 000	1 874 000
Total Current Assets	3 196 000	2 781 000	1 174 000	889 000
Total Assets	4 516 000	3 864 000	2 783 000	2 763 000
Total Retained Equity	3 223 000	2 188 000	1 162 000	1 342 000
Total Equity	3 323 000	2 288 000	1 262 000	1 442 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 193 000	1 576 000	1 520 000	1 321 000
Total Equity and Debt	4 516 000	3 864 000	2 783 000	2 763 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 211 000	10 658 000	6 861 000	6 696 000
Other Income	2 000	131 000	120 000	3 000
Revenue	13 213 000	10 788 000	6 981 000	6 699 000
Cost of Goods Sold	2 688 000	2 262 000	1 531 000	1 654 000
Salary Costs	4 042 000	2 548 000	1 894 000	2 724 000
Depreciation	303 000	289 000	287 000	282 000
Impairment	0	0	0	0
Expenditure	11 888 000	9 524 000	7 160 000	7 442 000
Operating Profit	1 325 000	1 264 000	−179 000	−743 000
Financial Income	3 000	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	3 000	−1 000	0	1 000
Dividends	0	0	0	0
Net Income	1 035 000	1 025 000	−179 000	−579 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	48 000	41 000	278 000	278 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 273 000	1 041 000	1 330 000	1 595 000
Total Tangible Assets	1 273 000	1 041 000	1 330 000	1 595 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 321 000	1 082 000	1 609 000	1 874 000
Stock	256 000	153 000	119 000	120 000
Total Investments	0	0	0	0
Cash, Bank	2 736 000	2 364 000	932 000	627 000
Total Current Assets	3 196 000	2 781 000	1 174 000	889 000
Total Assets	4 516 000	3 864 000	2 783 000	2 763 000
Total Equity	3 323 000	2 288 000	1 262 000	1 442 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	161 000	309 000	432 000	106 000
Unpaid Taxes	413 000	324 000	161 000	273 000
Dividends	0	0	0	0
Other Current Debt	320 000	942 000	927 000	942 000
Total Current Debt	1 193 000	1 576 000	1 520 000	1 321 000
Total Equity and Debt	4 516 000	3 864 000	2 783 000	2 763 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,15 %	44,8 %	−14,18 %	−40,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,03 %	11,72 %	−2,56 %	−11,09 %
Current Ratio	2,68	1,76	0,77	0,67
Quick Ratio	3,41	1,95	0,84	0,74
Equity Ratio	0,74	0,59	0,45	0,52
Gross Profit Margin	79,66 %	79,03 %	78,07 %	75,31 %