MEATJØRNA 2 AS

5412 STORD

Finances

Share Ownership

Return on Equity

30,36 %

Current Ratio

3,08

Debt-to-Equity Ratio

10,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	877 000	600 000	600 000	600 000
Net Income	279 000	119 000	115 000	74 000
Total Assets	10 594 000	10 405 000	10 570 000	10 601 000
Total Equity	919 000	640 000	521 000	407 000

Income (NOK)	2022	2021	2020	2019
Revenue	877 000	600 000	600 000	600 000
Expenditure	320 000	296 000	267 000	283 000
Operating Profit	558 000	304 000	332 000	317 000
Financial Income	4 000	4 000	0	0
Financial Costs	205 000	156 000	185 000	222 000
Financial Balance	−201 000	−152 000	−185 000	−222 000
Earnings Before Tax	357 000	152 000	147 000	95 000
Tax	79 000	34 000	32 000	21 000
Net Income	279 000	119 000	115 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 075 000	10 181 000	10 309 000	10 436 000
Total Current Assets	518 000	224 000	261 000	164 000
Total Assets	10 594 000	10 405 000	10 570 000	10 601 000
Total Retained Equity	819 000	540 000	421 000	307 000
Total Equity	919 000	640 000	521 000	407 000
Total Long-Term Debt	9 507 000	9 688 000	9 895 000	10 042 000
Total Current Debt	168 000	77 000	154 000	152 000
Total Equity and Debt	10 594 000	10 405 000	10 570 000	10 601 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	877 000	600 000	600 000	600 000
Other Income	0	0	0	0
Revenue	877 000	600 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	128 000	127 000	127 000	127 000
Impairment	0	0	0	0
Expenditure	320 000	296 000	267 000	283 000
Operating Profit	558 000	304 000	332 000	317 000
Financial Income	4 000	4 000	0	0
Financial Costs	205 000	156 000	185 000	222 000
Financial Balance	−201 000	−152 000	−185 000	−222 000
Dividends	0	0	0	0
Net Income	279 000	119 000	115 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 977 000	10 080 000	10 184 000	10 287 000
Machinery and Plant Facilities	95 000	93 000	111 000	130 000
Fixtures	3 000	9 000	14 000	19 000
Total Tangible Assets	10 075 000	10 181 000	10 309 000	10 436 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 075 000	10 181 000	10 309 000	10 436 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	518 000	223 000	262 000	157 000
Total Current Assets	518 000	224 000	261 000	164 000
Total Assets	10 594 000	10 405 000	10 570 000	10 601 000
Total Equity	919 000	640 000	521 000	407 000
Short-Term Group Debt	0	−20 000	0	0
Total Long-Term Debt	9 507 000	9 688 000	9 895 000	10 042 000
Creditors	153 000	101 000	105 000	133 000
Unpaid Taxes	−11 000	−4 000	35 000	18 000
Dividends	0	0	0	0
Other Current Debt	26 000	0	14 000	1 000
Total Current Debt	168 000	77 000	154 000	152 000
Total Equity and Debt	10 594 000	10 405 000	10 570 000	10 601 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,36 %	18,59 %	22,07 %	18,18 %
Debt-to-Equity Ratio	10,34	15,14	18,99	24,67
Operating Profit Margin	63,63 %	50,67 %	55,33 %	52,83 %
Current Ratio	3,08	2,91	1,69	1,08
Quick Ratio	3,08	2,91	1,69	1,08
Equity Ratio	0,09	0,06	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %