MEIERIGÅRDEN 3 BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

24,99 %

Current Ratio

79,75

Debt-to-Equity Ratio

2,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 326 000	542 000	549 000	584 000
Net Income	910 000	153 000	162 000	205 000
Total Assets	11 784 000	11 801 000	11 786 000	11 821 000
Total Equity	3 641 000	2 731 000	2 578 000	2 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 326 000	542 000	549 000	584 000
Expenditure	344 000	329 000	314 000	292 000
Operating Profit	982 000	214 000	235 000	292 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	73 000	61 000	74 000	89 000
Financial Balance	−71 000	−61 000	−73 000	−87 000
Earnings Before Tax	910 000	153 000	162 000	205 000
Tax	0	0	0	0
Net Income	910 000	153 000	162 000	205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 465 000	11 455 000	11 455 000	11 455 000
Total Current Assets	319 000	346 000	331 000	366 000
Total Assets	11 784 000	11 801 000	11 786 000	11 821 000
Total Retained Equity	3 596 000	2 686 000	2 533 000	2 371 000
Total Equity	3 641 000	2 731 000	2 578 000	2 416 000
Total Long-Term Debt	8 138 000	9 053 000	9 206 000	9 353 000
Total Current Debt	4 000	18 000	3 000	53 000
Total Equity and Debt	11 784 000	11 801 000	11 786 000	11 821 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 326 000	542 000	549 000	584 000
Revenue	1 326 000	542 000	549 000	584 000
Cost of Goods Sold	0	0	0	0
Salary Costs	44 000	27 000	26 000	25 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	344 000	329 000	314 000	292 000
Operating Profit	982 000	214 000	235 000	292 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	73 000	61 000	74 000	89 000
Financial Balance	−71 000	−61 000	−73 000	−87 000
Dividends	0	0	0	0
Net Income	910 000	153 000	162 000	205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 455 000	11 455 000	11 455 000	11 455 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 455 000	11 455 000	11 455 000	11 455 000
Total Fiancial Fixed Assets	10 000	0	0	0
Total Fixed Assets	11 465 000	11 455 000	11 455 000	11 455 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	307 000	320 000	321 000	312 000
Total Current Assets	319 000	346 000	331 000	366 000
Total Assets	11 784 000	11 801 000	11 786 000	11 821 000
Total Equity	3 641 000	2 731 000	2 578 000	2 416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 138 000	9 053 000	9 206 000	9 353 000
Creditors	1 000	2 000	0	50 000
Unpaid Taxes	1 000	7 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	2 000	7 000	2 000	2 000
Total Current Debt	4 000	18 000	3 000	53 000
Total Equity and Debt	11 784 000	11 801 000	11 786 000	11 821 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,99 %	5,6 %	6,28 %	8,49 %
Debt-to-Equity Ratio	2,24	3,31	3,57	3,87
Operating Profit Margin	74,06 %	39,48 %	42,81 %	50 %
Current Ratio	79,75	19,22	110,33	6,91
Quick Ratio	79,75	19,22	110,33	6,91
Equity Ratio	0,31	0,23	0,22	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %