MER VETT AS

0194 OSLO

Finances

Return on Equity

159,11 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	103 000
Net Income	5 281 000	608 000	−82 000	207 000
Total Assets	7 096 000	2 044 000	1 431 000	1 546 000
Total Equity	3 319 000	1 738 000	1 430 000	1 512 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	103 000
Expenditure	147 000	118 000	83 000	107 000
Operating Profit	−147 000	−118 000	−82 000	−3 000
Financial Income	5 427 000	727 000	0	210 000
Financial Costs	0	0	0	0
Financial Balance	5 427 000	727 000	0	210 000
Earnings Before Tax	5 281 000	608 000	−82 000	207 000
Tax	0	0	0	0
Net Income	5 281 000	608 000	−82 000	207 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	956 000	956 000	984 000	1 015 000
Total Current Assets	6 140 000	1 088 000	447 000	531 000
Total Assets	7 096 000	2 044 000	1 431 000	1 546 000
Total Retained Equity	3 216 000	1 636 000	1 327 000	1 410 000
Total Equity	3 319 000	1 738 000	1 430 000	1 512 000
Total Long-Term Debt	73 000	2 000	1 000	30 000
Total Current Debt	3 704 000	304 000	0	3 000
Total Equity and Debt	7 096 000	2 044 000	1 431 000	1 546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	103 000
Other Income	0	0	0	0
Revenue	0	0	0	103 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	29 000	31 000	31 000
Impairment	0	0	0	0
Expenditure	147 000	118 000	83 000	107 000
Operating Profit	−147 000	−118 000	−82 000	−3 000
Financial Income	5 427 000	727 000	0	210 000
Financial Costs	0	0	0	0
Financial Balance	5 427 000	727 000	0	210 000
Dividends	3 700 000	300 000	0	0
Net Income	5 281 000	608 000	−82 000	207 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	29 000	59 000
Total Tangible Assets	0	0	29 000	59 000
Total Fiancial Fixed Assets	956 000	956 000	956 000	956 000
Total Fixed Assets	956 000	956 000	984 000	1 015 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 397 000	1 079 000	447 000	319 000
Total Current Assets	6 140 000	1 088 000	447 000	531 000
Total Assets	7 096 000	2 044 000	1 431 000	1 546 000
Total Equity	3 319 000	1 738 000	1 430 000	1 512 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	73 000	2 000	1 000	30 000
Creditors	4 000	4 000	0	3 000
Unpaid Taxes	0	0	0	0
Dividends	3 700 000	300 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 704 000	304 000	0	3 000
Total Equity and Debt	7 096 000	2 044 000	1 431 000	1 546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	159,11 %	34,98 %	−5,73 %	13,69 %
Debt-to-Equity Ratio	0,02	0	0	0,02
Operating Profit Margin	-	-	-	−2,91 %
Current Ratio	1,66	3,58	-	177
Quick Ratio	1,66	3,58	-	177
Equity Ratio	0,47	0,85	1	0,98
Gross Profit Margin	-	-	-	100 %