MEISVEIEN BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

8,29 %

Current Ratio

8,81

Debt-to-Equity Ratio

4,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 625 000	1 541 000	1 614 000	1 640 000
Net Income	636 000	777 000	707 000	573 000
Total Assets	41 551 000	41 413 000	41 338 000	41 232 000
Total Equity	7 672 000	7 036 000	6 259 000	5 552 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 625 000	1 541 000	1 614 000	1 640 000
Expenditure	483 000	435 000	458 000	528 000
Operating Profit	1 143 000	1 106 000	1 156 000	1 112 000
Financial Income	10 000	9 000	8 000	9 000
Financial Costs	517 000	338 000	457 000	548 000
Financial Balance	−507 000	−329 000	−449 000	−539 000
Earnings Before Tax	636 000	777 000	707 000	573 000
Tax	0	0	0	0
Net Income	636 000	777 000	707 000	573 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 714 000	40 710 000	40 710 000	40 709 000
Total Current Assets	837 000	703 000	628 000	522 000
Total Assets	41 551 000	41 413 000	41 338 000	41 232 000
Total Retained Equity	7 670 000	7 034 000	6 257 000	5 550 000
Total Equity	7 672 000	7 036 000	6 259 000	5 552 000
Total Long-Term Debt	33 783 000	33 983 000	34 636 000	35 244 000
Total Current Debt	95 000	38 000	87 000	81 000
Total Equity and Debt	41 551 000	41 413 000	41 338 000	41 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 524 000	0	0	0
Other Income	102 000	1 541 000	1 614 000	1 640 000
Revenue	1 625 000	1 541 000	1 614 000	1 640 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	46 000	44 000	23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	483 000	435 000	458 000	528 000
Operating Profit	1 143 000	1 106 000	1 156 000	1 112 000
Financial Income	10 000	9 000	8 000	9 000
Financial Costs	517 000	338 000	457 000	548 000
Financial Balance	−507 000	−329 000	−449 000	−539 000
Dividends	0	0	0	0
Net Income	636 000	777 000	707 000	573 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 355 000	40 355 000	40 355 000	40 355 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	40 355 000	40 355 000	40 355 000	40 355 000
Total Fiancial Fixed Assets	359 000	355 000	355 000	354 000
Total Fixed Assets	40 714 000	40 710 000	40 710 000	40 709 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	629 000	551 000	485 000	424 000
Total Current Assets	837 000	703 000	628 000	522 000
Total Assets	41 551 000	41 413 000	41 338 000	41 232 000
Total Equity	7 672 000	7 036 000	6 259 000	5 552 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	33 783 000	33 983 000	34 636 000	35 244 000
Creditors	85 000	0	63 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	38 000	24 000	81 000
Total Current Debt	95 000	38 000	87 000	81 000
Total Equity and Debt	41 551 000	41 413 000	41 338 000	41 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,29 %	11,04 %	11,3 %	10,32 %
Debt-to-Equity Ratio	4,4	4,83	5,53	6,35
Operating Profit Margin	70,34 %	71,77 %	71,62 %	67,8 %
Current Ratio	8,81	18,5	7,22	6,44
Quick Ratio	8,81	18,5	7,22	6,44
Equity Ratio	0,18	0,17	0,15	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %