MESTERMUR EIENDOM AS

2406 ELVERUM

Finances

Share Ownership

Return on Equity

4,69 %

Current Ratio

20,5

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	419 000	402 000	7 084 000	3 573 000
Net Income	141 000	64 000	1 078 000	338 000
Total Assets	4 616 000	4 623 000	6 949 000	5 813 000
Total Equity	3 007 000	2 866 000	2 802 000	1 724 000

Income (NOK)	2022	2021	2020	2019
Revenue	419 000	402 000	7 084 000	3 573 000
Expenditure	175 000	260 000	5 529 000	2 892 000
Operating Profit	244 000	143 000	1 555 000	680 000
Financial Income	4 000	7 000	0	3 000
Financial Costs	67 000	67 000	173 000	249 000
Financial Balance	−63 000	−60 000	−173 000	−246 000
Earnings Before Tax	180 000	83 000	1 382 000	434 000
Tax	40 000	18 000	304 000	96 000
Net Income	141 000	64 000	1 078 000	338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 140 000	3 186 000	3 232 000	3 280 000
Total Current Assets	1 476 000	1 437 000	3 717 000	2 533 000
Total Assets	4 616 000	4 623 000	6 949 000	5 813 000
Total Retained Equity	2 658 000	2 518 000	2 453 000	1 375 000
Total Equity	3 007 000	2 866 000	2 802 000	1 724 000
Total Long-Term Debt	1 537 000	1 703 000	2 979 000	3 192 000
Total Current Debt	72 000	53 000	1 168 000	897 000
Total Equity and Debt	4 616 000	4 623 000	6 949 000	5 813 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	6 693 000	3 190 000
Other Income	419 000	402 000	390 000	383 000
Revenue	419 000	402 000	7 084 000	3 573 000
Cost of Goods Sold	0	19 000	5 221 000	2 667 000
Salary Costs	0	63 000	115 000	0
Depreciation	46 000	47 000	48 000	49 000
Impairment	0	0	0	0
Expenditure	175 000	260 000	5 529 000	2 892 000
Operating Profit	244 000	143 000	1 555 000	680 000
Financial Income	4 000	7 000	0	3 000
Financial Costs	67 000	67 000	173 000	249 000
Financial Balance	−63 000	−60 000	−173 000	−246 000
Dividends	0	0	0	0
Net Income	141 000	64 000	1 078 000	338 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 140 000	3 186 000	3 232 000	3 280 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 140 000	3 186 000	3 232 000	3 280 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 140 000	3 186 000	3 232 000	3 280 000
Stock	1 085 000	1 086 000	1 085 000	2 049 000
Total Investments	0	0	0	0
Cash, Bank	197 000	8 000	610 000	55 000
Total Current Assets	1 476 000	1 437 000	3 717 000	2 533 000
Total Assets	4 616 000	4 623 000	6 949 000	5 813 000
Total Equity	3 007 000	2 866 000	2 802 000	1 724 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 537 000	1 703 000	2 979 000	3 192 000
Creditors	8 000	6 000	731 000	300 000
Unpaid Taxes	11 000	11 000	55 000	13 000
Dividends	0	0	0	0
Other Current Debt	14 000	18 000	78 000	489 000
Total Current Debt	72 000	53 000	1 168 000	897 000
Total Equity and Debt	4 616 000	4 623 000	6 949 000	5 813 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,69 %	2,23 %	38,47 %	19,61 %
Debt-to-Equity Ratio	0,51	0,59	1,06	1,85
Operating Profit Margin	58,23 %	35,57 %	21,95 %	19,03 %
Current Ratio	20,5	27,11	3,18	2,82
Quick Ratio	−1,46	−1,39	44,78	−2,2
Equity Ratio	0,65	0,62	0,4	0,3
Gross Profit Margin	100 %	95,27 %	26,3 %	25,36 %