MEISAL AS

0594 OSLO

Finances

Return on Equity

31,91 %

Current Ratio

181,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	21 000	0	0
Net Income	837 000	−38 000	422 000	947 000
Total Assets	2 629 000	1 799 000	1 880 000	1 583 000
Total Equity	2 623 000	1 786 000	1 874 000	1 452 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	21 000	0	0
Expenditure	90 000	70 000	101 000	163 000
Operating Profit	−84 000	−49 000	−100 000	−163 000
Financial Income	903 000	1 000	505 000	1 084 000
Financial Costs	0	0	0	0
Financial Balance	903 000	1 000	505 000	1 084 000
Earnings Before Tax	819 000	−48 000	404 000	920 000
Tax	−18 000	−11 000	−18 000	−26 000
Net Income	837 000	−38 000	422 000	947 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 541 000	642 000	407 000	395 000
Total Current Assets	1 088 000	1 157 000	1 473 000	1 187 000
Total Assets	2 629 000	1 799 000	1 880 000	1 583 000
Total Retained Equity	2 593 000	1 756 000	1 844 000	1 422 000
Total Equity	2 623 000	1 786 000	1 874 000	1 452 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 000	13 000	6 000	131 000
Total Equity and Debt	2 629 000	1 799 000	1 880 000	1 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	21 000	0	0
Other Income	0	0	0	0
Revenue	6 000	21 000	0	0
Cost of Goods Sold	15 000	0	11 000	0
Salary Costs	0	0	0	0
Depreciation	0	6 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	90 000	70 000	101 000	163 000
Operating Profit	−84 000	−49 000	−100 000	−163 000
Financial Income	903 000	1 000	505 000	1 084 000
Financial Costs	0	0	0	0
Financial Balance	903 000	1 000	505 000	1 084 000
Dividends	0	0	0	130 000
Net Income	837 000	−38 000	422 000	947 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	118 000	100 000	89 000	71 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	6 000	12 000
Total Tangible Assets	0	0	6 000	12 000
Total Fiancial Fixed Assets	1 424 000	542 000	312 000	312 000
Total Fixed Assets	1 541 000	642 000	407 000	395 000
Stock	0	15 000	15 000	0
Total Investments	108 000	80 000	0	0
Cash, Bank	805 000	748 000	1 023 000	1 187 000
Total Current Assets	1 088 000	1 157 000	1 473 000	1 187 000
Total Assets	2 629 000	1 799 000	1 880 000	1 583 000
Total Equity	2 623 000	1 786 000	1 874 000	1 452 000
Short-Term Group Debt	0	7 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	6 000	6 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	130 000
Other Current Debt	0	0	0	0
Total Current Debt	6 000	13 000	6 000	131 000
Total Equity and Debt	2 629 000	1 799 000	1 880 000	1 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,91 %	−2,13 %	22,52 %	65,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1 400 %	−233,33 %	-	-
Current Ratio	181,33	89	245,5	9,06
Quick Ratio	181,33	−578,5	−163,67	9,06
Equity Ratio	1	0,99	1	0,92
Gross Profit Margin	−150 %	100 %	-	-