MEIERI GÅRDEN AS

4580 LYNGDAL

Finances

Return on Equity

14,22 %

Current Ratio

1,07

Debt-to-Equity Ratio

3,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 389 000	8 121 000	5 726 000	52 195 000
Net Income	485 000	1 658 000	114 000	1 249 000
Total Assets	18 179 000	19 738 000	23 789 000	65 737 000
Total Equity	3 410 000	2 925 000	1 267 000	1 153 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 389 000	8 121 000	5 726 000	52 195 000
Expenditure	2 128 000	5 429 000	4 741 000	48 063 000
Operating Profit	1 261 000	2 692 000	985 000	4 132 000
Financial Income	28 000	0	1 000	3 000
Financial Costs	648 000	567 000	841 000	2 539 000
Financial Balance	−620 000	−567 000	−840 000	−2 536 000
Earnings Before Tax	641 000	2 126 000	146 000	1 596 000
Tax	156 000	468 000	32 000	347 000
Net Income	485 000	1 658 000	114 000	1 249 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 750 000	17 935 000	19 117 000	20 299 000
Total Current Assets	1 429 000	1 803 000	4 672 000	45 438 000
Total Assets	18 179 000	19 738 000	23 789 000	65 737 000
Total Retained Equity	3 305 000	2 821 000	1 162 000	1 049 000
Total Equity	3 410 000	2 925 000	1 267 000	1 153 000
Total Long-Term Debt	13 437 000	14 883 000	19 985 000	55 539 000
Total Current Debt	1 332 000	1 930 000	2 537 000	9 045 000
Total Equity and Debt	18 179 000	19 738 000	23 789 000	65 737 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	380 000	5 180 000	3 230 000	49 020 000
Other Income	3 009 000	2 941 000	2 496 000	3 175 000
Revenue	3 389 000	8 121 000	5 726 000	52 195 000
Cost of Goods Sold	0	3 122 000	2 698 000	45 340 000
Salary Costs	0	0	0	0
Depreciation	1 185 000	1 182 000	1 182 000	1 182 000
Impairment	0	0	0	0
Expenditure	2 128 000	5 429 000	4 741 000	48 063 000
Operating Profit	1 261 000	2 692 000	985 000	4 132 000
Financial Income	28 000	0	1 000	3 000
Financial Costs	648 000	567 000	841 000	2 539 000
Financial Balance	−620 000	−567 000	−840 000	−2 536 000
Dividends	0	0	0	0
Net Income	485 000	1 658 000	114 000	1 249 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 105 000	14 409 000	14 709 000	15 010 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 645 000	3 526 000	4 408 000	5 289 000
Total Tangible Assets	16 750 000	17 935 000	19 117 000	20 299 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 750 000	17 935 000	19 117 000	20 299 000
Stock	8 000	8 000	3 930 000	6 449 000
Total Investments	732 000	0	0	0
Cash, Bank	481 000	1 125 000	433 000	429 000
Total Current Assets	1 429 000	1 803 000	4 672 000	45 438 000
Total Assets	18 179 000	19 738 000	23 789 000	65 737 000
Total Equity	3 410 000	2 925 000	1 267 000	1 153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 437 000	14 883 000	19 985 000	55 539 000
Creditors	78 000	37 000	22 000	7 244 000
Unpaid Taxes	64 000	126 000	53 000	88 000
Dividends	0	0	0	0
Other Current Debt	924 000	1 249 000	2 463 000	1 712 000
Total Current Debt	1 332 000	1 930 000	2 537 000	9 045 000
Total Equity and Debt	18 179 000	19 738 000	23 789 000	65 737 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,22 %	56,68 %	9 %	108,33 %
Debt-to-Equity Ratio	3,94	5,09	15,77	48,17
Operating Profit Margin	37,21 %	33,15 %	17,2 %	7,92 %
Current Ratio	1,07	0,93	1,84	5,02
Quick Ratio	1,08	0,94	−3,35	17,5
Equity Ratio	0,19	0,15	0,05	0,02
Gross Profit Margin	100 %	61,56 %	52,88 %	13,13 %