MEIERIGÅRDEN ETNE AS

5537 HAUGESUND

Finances

Share Ownership

Return on Equity

18,32 %

Current Ratio

8,05

Debt-to-Equity Ratio

4,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 917 000	7 396 000	14 283 000	892 000
Net Income	567 000	1 191 000	3 100 000	−2 446 000
Total Assets	17 192 000	17 924 000	22 237 000	17 624 000
Total Equity	3 095 000	2 529 000	4 338 000	1 238 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 917 000	7 396 000	14 283 000	892 000
Expenditure	691 000	5 525 000	9 733 000	3 511 000
Operating Profit	1 226 000	1 872 000	4 551 000	−2 619 000
Financial Income	0	0	0	2 000
Financial Costs	499 000	345 000	577 000	518 000
Financial Balance	−499 000	−345 000	−577 000	−516 000
Earnings Before Tax	727 000	1 527 000	3 974 000	−3 136 000
Tax	160 000	336 000	874 000	−690 000
Net Income	567 000	1 191 000	3 100 000	−2 446 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 736 000	15 058 000	15 380 000	15 990 000
Total Current Assets	2 455 000	2 866 000	6 858 000	1 633 000
Total Assets	17 192 000	17 924 000	22 237 000	17 624 000
Total Retained Equity	2 773 000	2 207 000	4 016 000	916 000
Total Equity	3 095 000	2 529 000	4 338 000	1 238 000
Total Long-Term Debt	13 791 000	14 544 000	15 291 000	15 300 000
Total Current Debt	305 000	852 000	2 609 000	1 086 000
Total Equity and Debt	17 192 000	17 924 000	22 237 000	17 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	5 631 000	12 648 000	0
Other Income	1 886 000	1 765 000	1 635 000	892 000
Revenue	1 917 000	7 396 000	14 283 000	892 000
Cost of Goods Sold	83 000	4 858 000	9 064 000	0
Salary Costs	0	0	0	0
Depreciation	322 000	322 000	321 000	253 000
Impairment	0	0	0	0
Expenditure	691 000	5 525 000	9 733 000	3 511 000
Operating Profit	1 226 000	1 872 000	4 551 000	−2 619 000
Financial Income	0	0	0	2 000
Financial Costs	499 000	345 000	577 000	518 000
Financial Balance	−499 000	−345 000	−577 000	−516 000
Dividends	0	3 000 000	0	0
Net Income	567 000	1 191 000	3 100 000	−2 446 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	393 000
Real Eastate	14 736 000	15 058 000	15 380 000	15 597 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 736 000	15 058 000	15 380 000	15 597 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 736 000	15 058 000	15 380 000	15 990 000
Stock	0	0	2 078 000	144 000
Total Investments	0	0	0	0
Cash, Bank	2 281 000	2 802 000	353 000	1 414 000
Total Current Assets	2 455 000	2 866 000	6 858 000	1 633 000
Total Assets	17 192 000	17 924 000	22 237 000	17 624 000
Total Equity	3 095 000	2 529 000	4 338 000	1 238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 791 000	14 544 000	15 291 000	15 300 000
Creditors	51 000	422 000	1 509 000	146 000
Unpaid Taxes	86 000	38 000	33 000	78 000
Dividends	0	3 000 000	0	0
Other Current Debt	21 000	73 000	959 000	862 000
Total Current Debt	305 000	852 000	2 609 000	1 086 000
Total Equity and Debt	17 192 000	17 924 000	22 237 000	17 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,32 %	47,09 %	71,46 %	−197,58 %
Debt-to-Equity Ratio	4,46	5,75	3,52	12,36
Operating Profit Margin	63,95 %	25,31 %	31,86 %	−293,61 %
Current Ratio	8,05	3,36	2,63	1,5
Quick Ratio	8,05	3,36	12,92	1,73
Equity Ratio	0,18	0,14	0,2	0,07
Gross Profit Margin	95,67 %	34,32 %	36,54 %	100 %