MER ELLER MINDRE AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

3,03 %

Current Ratio

−0,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	180 000	134 000	316 000	378 000
Net Income	10 000	10 000	81 000	92 000
Total Assets	37 000	55 000	101 000	82 000
Total Equity	330 000	319 000	309 000	228 000

Income (NOK)	2022	2021	2020	2019
Revenue	180 000	134 000	316 000	378 000
Expenditure	169 000	124 000	234 000	286 000
Operating Profit	10 000	10 000	82 000	92 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 000	10 000	81 000	92 000
Tax	0	0	0	0
Net Income	10 000	10 000	81 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	37 000	55 000	101 000	82 000
Total Assets	37 000	55 000	101 000	82 000
Total Retained Equity	290 000	279 000	269 000	188 000
Total Equity	330 000	319 000	309 000	228 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−292 000	−264 000	−209 000	−146 000
Total Equity and Debt	37 000	55 000	101 000	82 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	180 000	134 000	316 000	378 000
Other Income	0	0	0	0
Revenue	180 000	134 000	316 000	378 000
Cost of Goods Sold	129 000	78 000	175 000	193 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	169 000	124 000	234 000	286 000
Operating Profit	10 000	10 000	82 000	92 000
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	10 000	10 000	81 000	92 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	13 000	31 000	57 000
Total Current Assets	37 000	55 000	101 000	82 000
Total Assets	37 000	55 000	101 000	82 000
Total Equity	330 000	319 000	309 000	228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	−1 000	−1 000	−1 000
Unpaid Taxes	4 000	4 000	22 000	29 000
Dividends	0	0	0	0
Other Current Debt	−241 000	−210 000	−191 000	−157 000
Total Current Debt	−292 000	−264 000	−209 000	−146 000
Total Equity and Debt	37 000	55 000	101 000	82 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,03 %	3,13 %	26,21 %	40,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,56 %	7,46 %	25,95 %	24,34 %
Current Ratio	−0,13	−0,21	−0,48	−0,56
Quick Ratio	−0,13	−0,21	−0,48	−0,56
Equity Ratio	8,92	5,8	3,06	2,78
Gross Profit Margin	28,33 %	41,79 %	44,62 %	48,94 %