MEYERPRO AS

5531 HAUGESUND

Finances

Share Ownership

Return on Equity

42,79 %

Current Ratio

−11,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	350 000	564 000	201 000	291 000
Net Income	86 000	28 000	14 000	17 000
Total Assets	189 000	85 000	136 000	130 000
Total Equity	201 000	115 000	87 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	350 000	564 000	201 000	291 000
Expenditure	259 000	536 000	187 000	275 000
Operating Profit	91 000	28 000	14 000	17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	91 000	28 000	14 000	17 000
Tax	4 000	0	0	0
Net Income	86 000	28 000	14 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	45 000	0	0
Total Current Assets	153 000	39 000	136 000	130 000
Total Assets	189 000	85 000	136 000	130 000
Total Retained Equity	91 000	5 000	−24 000	−38 000
Total Equity	201 000	115 000	87 000	72 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	−13 000	−30 000	50 000	58 000
Total Equity and Debt	189 000	85 000	136 000	130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	350 000	564 000	201 000	291 000
Other Income	0	0	0	0
Revenue	350 000	564 000	201 000	291 000
Cost of Goods Sold	50 000	150 000	75 000	99 000
Salary Costs	106 000	184 000	2 000	16 000
Depreciation	9 000	1 000	0	6 000
Impairment	0	0	0	0
Expenditure	259 000	536 000	187 000	275 000
Operating Profit	91 000	28 000	14 000	17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	86 000	28 000	14 000	17 000

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	36 000	45 000	0	0
Total Tangible Assets	36 000	45 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	45 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	30 000	27 000	3 000
Total Current Assets	153 000	39 000	136 000	130 000
Total Assets	189 000	85 000	136 000	130 000
Total Equity	201 000	115 000	87 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	−36 000	86 000	76 000	89 000
Unpaid Taxes	55 000	22 000	4 000	23 000
Dividends	0	0	0	0
Other Current Debt	−35 000	−138 000	−31 000	−54 000
Total Current Debt	−13 000	−30 000	50 000	58 000
Total Equity and Debt	189 000	85 000	136 000	130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,79 %	24,35 %	16,09 %	23,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26 %	4,96 %	6,97 %	5,84 %
Current Ratio	−11,77	−1,3	2,72	2,24
Quick Ratio	−11,77	−1,3	2,72	2,24
Equity Ratio	1,06	1,35	0,64	0,55
Gross Profit Margin	85,71 %	73,4 %	62,69 %	65,98 %