MEIERIHAGAN BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

7,38 %

Current Ratio

3,96

Debt-to-Equity Ratio

1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	880 000	979 000	969 000	968 000
Net Income	384 000	536 000	502 000	456 000
Total Assets	11 610 000	11 629 000	11 585 000	11 548 000
Total Equity	5 201 000	4 785 000	4 249 000	3 747 000

Income (NOK)	2022	2021	2020	2019
Revenue	880 000	979 000	969 000	968 000
Expenditure	433 000	278 000	290 000	326 000
Operating Profit	447 000	701 000	679 000	642 000
Financial Income	4 000	3 000	5 000	10 000
Financial Costs	67 000	168 000	182 000	196 000
Financial Balance	−63 000	−165 000	−177 000	−186 000
Earnings Before Tax	384 000	536 000	502 000	456 000
Tax	0	0	0	0
Net Income	384 000	536 000	502 000	456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 040 000	11 040 000	11 040 000	11 040 000
Total Current Assets	570 000	588 000	545 000	508 000
Total Assets	11 610 000	11 629 000	11 585 000	11 548 000
Total Retained Equity	5 200 000	4 784 000	4 248 000	3 746 000
Total Equity	5 201 000	4 785 000	4 249 000	3 747 000
Total Long-Term Debt	6 265 000	6 801 000	7 282 000	7 750 000
Total Current Debt	144 000	42 000	54 000	52 000
Total Equity and Debt	11 610 000	11 629 000	11 585 000	11 548 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	880 000	979 000	969 000	968 000
Revenue	880 000	979 000	969 000	968 000
Cost of Goods Sold	0	0	0	0
Salary Costs	59 000	29 000	22 000	36 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	433 000	278 000	290 000	326 000
Operating Profit	447 000	701 000	679 000	642 000
Financial Income	4 000	3 000	5 000	10 000
Financial Costs	67 000	168 000	182 000	196 000
Financial Balance	−63 000	−165 000	−177 000	−186 000
Dividends	0	0	0	0
Net Income	384 000	536 000	502 000	456 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 040 000	11 040 000	11 040 000	11 040 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 040 000	11 040 000	11 040 000	11 040 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 040 000	11 040 000	11 040 000	11 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	541 000	562 000	520 000	483 000
Total Current Assets	570 000	588 000	545 000	508 000
Total Assets	11 610 000	11 629 000	11 585 000	11 548 000
Total Equity	5 201 000	4 785 000	4 249 000	3 747 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 265 000	6 801 000	7 282 000	7 750 000
Creditors	123 000	2 000	9 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	40 000	45 000	48 000
Total Current Debt	144 000	42 000	54 000	52 000
Total Equity and Debt	11 610 000	11 629 000	11 585 000	11 548 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,38 %	11,2 %	11,81 %	12,17 %
Debt-to-Equity Ratio	1,2	1,42	1,71	2,07
Operating Profit Margin	50,8 %	71,6 %	70,07 %	66,32 %
Current Ratio	3,96	14	10,09	9,77
Quick Ratio	3,96	14	10,09	9,77
Equity Ratio	0,45	0,41	0,37	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %