MEIE EIENDOMSDRIFT AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

58,63 %

Current Ratio

0,18

Debt-to-Equity Ratio

14,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 095 000	2 837 000	2 604 000	2 362 000
Net Income	282 000	587 000	−48 000	1 000
Total Assets	9 093 000	9 411 000	9 798 000	10 401 000
Total Equity	481 000	1 489 000	902 000	950 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 095 000	2 837 000	2 604 000	2 362 000
Expenditure	2 462 000	1 876 000	2 389 000	2 011 000
Operating Profit	632 000	961 000	215 000	351 000
Financial Income	0	0	1 000	0
Financial Costs	269 000	209 000	277 000	350 000
Financial Balance	−269 000	−209 000	−276 000	−350 000
Earnings Before Tax	363 000	752 000	−62 000	1 000
Tax	82 000	165 000	−14 000	0
Net Income	282 000	587 000	−48 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 758 000	9 087 000	9 328 000	10 285 000
Total Current Assets	335 000	324 000	470 000	115 000
Total Assets	9 093 000	9 411 000	9 798 000	10 401 000
Total Retained Equity	9 000	1 017 000	430 000	478 000
Total Equity	481 000	1 489 000	902 000	950 000
Total Long-Term Debt	6 792 000	7 573 000	8 543 000	9 050 000
Total Current Debt	1 821 000	349 000	353 000	400 000
Total Equity and Debt	9 093 000	9 411 000	9 798 000	10 401 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 920 000	2 430 000	−3 000	3 000
Other Income	174 000	407 000	2 607 000	2 359 000
Revenue	3 095 000	2 837 000	2 604 000	2 362 000
Cost of Goods Sold	56 000	43 000	48 000	58 000
Salary Costs	0	22 000	251 000	222 000
Depreciation	372 000	397 000	430 000	502 000
Impairment	0	0	0	0
Expenditure	2 462 000	1 876 000	2 389 000	2 011 000
Operating Profit	632 000	961 000	215 000	351 000
Financial Income	0	0	1 000	0
Financial Costs	269 000	209 000	277 000	350 000
Financial Balance	−269 000	−209 000	−276 000	−350 000
Dividends	1 290 000	0	0	0
Net Income	282 000	587 000	−48 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	253 000	210 000	163 000	139 000
Real Eastate	8 430 000	8 780 000	9 130 000	9 480 000
Machinery and Plant Facilities	75 000	97 000	0	0
Fixtures	0	0	35 000	666 000
Total Tangible Assets	8 505 000	8 877 000	9 165 000	10 146 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 758 000	9 087 000	9 328 000	10 285 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	195 000	456 000	49 000
Total Current Assets	335 000	324 000	470 000	115 000
Total Assets	9 093 000	9 411 000	9 798 000	10 401 000
Total Equity	481 000	1 489 000	902 000	950 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 792 000	7 573 000	8 543 000	9 050 000
Creditors	356 000	32 000	230 000	139 000
Unpaid Taxes	0	61 000	40 000	84 000
Dividends	1 290 000	0	0	0
Other Current Debt	50 000	43 000	73 000	177 000
Total Current Debt	1 821 000	349 000	353 000	400 000
Total Equity and Debt	9 093 000	9 411 000	9 798 000	10 401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,63 %	39,42 %	−5,32 %	0,11 %
Debt-to-Equity Ratio	14,12	5,09	9,47	9,53
Operating Profit Margin	20,42 %	33,87 %	8,26 %	14,86 %
Current Ratio	0,18	0,93	1,33	0,29
Quick Ratio	0,18	0,93	1,33	0,29
Equity Ratio	0,05	0,16	0,09	0,09
Gross Profit Margin	98,19 %	98,48 %	98,16 %	97,54 %