MEIERIET BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

10,34 %

Current Ratio

13,95

Debt-to-Equity Ratio

6,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 326 000	1 233 000	1 186 000	1 203 000
Net Income	358 000	267 000	323 000	319 000
Total Assets	25 679 000	25 571 000	25 563 000	25 496 000
Total Equity	3 461 000	3 103 000	2 836 000	2 514 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 326 000	1 233 000	1 186 000	1 203 000
Expenditure	671 000	772 000	628 000	604 000
Operating Profit	655 000	461 000	558 000	598 000
Financial Income	4 000	0	1 000	4 000
Financial Costs	302 000	194 000	236 000	283 000
Financial Balance	−298 000	−194 000	−235 000	−279 000
Earnings Before Tax	358 000	267 000	323 000	319 000
Tax	0	0	0	0
Net Income	358 000	267 000	323 000	319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 093 000	25 105 000	25 128 000	25 151 000
Total Current Assets	586 000	466 000	435 000	345 000
Total Assets	25 679 000	25 571 000	25 563 000	25 496 000
Total Retained Equity	3 291 000	2 933 000	2 666 000	2 344 000
Total Equity	3 461 000	3 103 000	2 836 000	2 514 000
Total Long-Term Debt	22 177 000	22 254 000	22 531 000	22 795 000
Total Current Debt	42 000	57 000	39 000	32 000
Total Equity and Debt	25 679 000	25 571 000	25 563 000	25 496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 326 000	0	0	0
Other Income	0	1 233 000	1 186 000	1 203 000
Revenue	1 326 000	1 233 000	1 186 000	1 203 000
Cost of Goods Sold	0	0	0	0
Salary Costs	59 000	57 000	55 000	51 000
Depreciation	14 000	23 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	671 000	772 000	628 000	604 000
Operating Profit	655 000	461 000	558 000	598 000
Financial Income	4 000	0	1 000	4 000
Financial Costs	302 000	194 000	236 000	283 000
Financial Balance	−298 000	−194 000	−235 000	−279 000
Dividends	0	0	0	0
Net Income	358 000	267 000	323 000	319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 935 000	24 935 000	24 935 000	24 935 000
Machinery and Plant Facilities	0	14 000	37 000	60 000
Fixtures	0	0	0	0
Total Tangible Assets	24 935 000	24 949 000	24 972 000	24 995 000
Total Fiancial Fixed Assets	158 000	157 000	156 000	156 000
Total Fixed Assets	25 093 000	25 105 000	25 128 000	25 151 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	511 000	364 000	397 000	345 000
Total Current Assets	586 000	466 000	435 000	345 000
Total Assets	25 679 000	25 571 000	25 563 000	25 496 000
Total Equity	3 461 000	3 103 000	2 836 000	2 514 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 177 000	22 254 000	22 531 000	22 795 000
Creditors	42 000	49 000	15 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	24 000	16 000
Total Current Debt	42 000	57 000	39 000	32 000
Total Equity and Debt	25 679 000	25 571 000	25 563 000	25 496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,34 %	8,6 %	11,39 %	12,69 %
Debt-to-Equity Ratio	6,41	7,17	7,94	9,07
Operating Profit Margin	49,4 %	37,39 %	47,05 %	49,71 %
Current Ratio	13,95	8,18	11,15	10,78
Quick Ratio	13,95	8,18	11,15	10,78
Equity Ratio	0,13	0,12	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %