MEIERIBAKKEN BORETTSLAG

4640 SØGNE

Finances

Share Ownership

Return on Equity

19,5 %

Current Ratio

2,33

Debt-to-Equity Ratio

1,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 505 000	1 440 000	890 000	841 000
Net Income	1 040 000	982 000	380 000	130 000
Total Assets	12 753 000	12 647 000	12 577 000	12 633 000
Total Equity	5 333 000	4 292 000	3 310 000	2 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 505 000	1 440 000	890 000	841 000
Expenditure	330 000	353 000	354 000	536 000
Operating Profit	1 176 000	1 087 000	536 000	304 000
Financial Income	0	0	0	1 000
Financial Costs	135 000	106 000	156 000	175 000
Financial Balance	−135 000	−106 000	−156 000	−174 000
Earnings Before Tax	1 040 000	982 000	380 000	130 000
Tax	0	0	0	0
Net Income	1 040 000	982 000	380 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 441 000	12 441 000	12 441 000	12 441 000
Total Current Assets	312 000	206 000	136 000	192 000
Total Assets	12 753 000	12 647 000	12 577 000	12 633 000
Total Retained Equity	5 293 000	4 252 000	3 270 000	2 890 000
Total Equity	5 333 000	4 292 000	3 310 000	2 930 000
Total Long-Term Debt	7 286 000	8 239 000	9 186 000	9 591 000
Total Current Debt	134 000	117 000	81 000	112 000
Total Equity and Debt	12 753 000	12 647 000	12 577 000	12 633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 505 000	1 440 000	890 000	841 000
Revenue	1 505 000	1 440 000	890 000	841 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	34 000	33 000	17 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	330 000	353 000	354 000	536 000
Operating Profit	1 176 000	1 087 000	536 000	304 000
Financial Income	0	0	0	1 000
Financial Costs	135 000	106 000	156 000	175 000
Financial Balance	−135 000	−106 000	−156 000	−174 000
Dividends	0	0	0	0
Net Income	1 040 000	982 000	380 000	130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 441 000	12 441 000	12 441 000	12 441 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 441 000	12 441 000	12 441 000	12 441 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 441 000	12 441 000	12 441 000	12 441 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	177 000	84 000	48 000	110 000
Total Current Assets	312 000	206 000	136 000	192 000
Total Assets	12 753 000	12 647 000	12 577 000	12 633 000
Total Equity	5 333 000	4 292 000	3 310 000	2 930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 286 000	8 239 000	9 186 000	9 591 000
Creditors	110 000	95 000	67 000	82 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	24 000	22 000	14 000	30 000
Total Current Debt	134 000	117 000	81 000	112 000
Total Equity and Debt	12 753 000	12 647 000	12 577 000	12 633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,5 %	22,88 %	11,48 %	4,44 %
Debt-to-Equity Ratio	1,37	1,92	2,78	3,27
Operating Profit Margin	78,14 %	75,49 %	60,22 %	36,15 %
Current Ratio	2,33	1,76	1,68	1,71
Quick Ratio	2,33	1,76	1,68	1,71
Equity Ratio	0,42	0,34	0,26	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %