MEYER & CO EIENDOM AS

9373 BOTNHAMN

Finances

Return on Equity

13,5 %

Current Ratio

0,64

Debt-to-Equity Ratio

3,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	360 000	340 000	240 000
Net Income	106 000	142 000	175 000	129 000
Total Assets	3 522 000	3 471 000	3 487 000	560 000
Total Equity	785 000	680 000	538 000	513 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	360 000	340 000	240 000
Expenditure	102 000	84 000	171 000	75 000
Operating Profit	259 000	277 000	169 000	165 000
Financial Income	0	0	150 000	0
Financial Costs	123 000	95 000	94 000	0
Financial Balance	−123 000	−95 000	56 000	0
Earnings Before Tax	135 000	182 000	225 000	165 000
Tax	30 000	40 000	49 000	36 000
Net Income	106 000	142 000	175 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 426 000	3 462 000	3 489 000	476 000
Total Current Assets	96 000	9 000	−2 000	84 000
Total Assets	3 522 000	3 471 000	3 487 000	560 000
Total Retained Equity	447 000	341 000	200 000	174 000
Total Equity	785 000	680 000	538 000	513 000
Total Long-Term Debt	2 588 000	2 738 000	2 888 000	1 000
Total Current Debt	149 000	54 000	61 000	46 000
Total Equity and Debt	3 522 000	3 471 000	3 487 000	560 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	360 000	360 000	340 000	240 000
Revenue	360 000	360 000	340 000	240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	41 000	41 000	41 000	40 000
Impairment	0	0	0	0
Expenditure	102 000	84 000	171 000	75 000
Operating Profit	259 000	277 000	169 000	165 000
Financial Income	0	0	150 000	0
Financial Costs	123 000	95 000	94 000	0
Financial Balance	−123 000	−95 000	56 000	0
Dividends	0	0	150 000	0
Net Income	106 000	142 000	175 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	6 000	2 000	0
Real Eastate	405 000	446 000	487 000	476 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	405 000	446 000	487 000	476 000
Total Fiancial Fixed Assets	3 010 000	3 010 000	3 000 000	0
Total Fixed Assets	3 426 000	3 462 000	3 489 000	476 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	−6 000	−17 000	69 000
Total Current Assets	96 000	9 000	−2 000	84 000
Total Assets	3 522 000	3 471 000	3 487 000	560 000
Total Equity	785 000	680 000	538 000	513 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 588 000	2 738 000	2 888 000	1 000
Creditors	1 000	2 000	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	150 000	0
Other Current Debt	113 000	8 000	8 000	0
Total Current Debt	149 000	54 000	61 000	46 000
Total Equity and Debt	3 522 000	3 471 000	3 487 000	560 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,5 %	20,88 %	32,53 %	25,15 %
Debt-to-Equity Ratio	3,3	4,03	5,37	0
Operating Profit Margin	71,94 %	76,94 %	49,71 %	68,75 %
Current Ratio	0,64	0,17	−0,03	1,83
Quick Ratio	0,64	0,17	−0,03	1,83
Equity Ratio	0,22	0,2	0,15	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %