MER EIENDOM AS

5411 STORD

Finances

Share Ownership

Return on Equity

6,69 %

Current Ratio

2,27

Debt-to-Equity Ratio

−9,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	154 000	62 000	0	212 000
Net Income	−23 000	−125 000	−198 000	0
Total Assets	3 137 000	3 135 000	3 186 000	3 274 000
Total Equity	−344 000	−320 000	−195 000	3 000

Income (NOK)	2022	2021	2020	2019
Revenue	154 000	62 000	0	212 000
Expenditure	184 000	221 000	259 000	209 000
Operating Profit	−30 000	−159 000	−258 000	2 000
Financial Income	0	0	3 000	0
Financial Costs	0	2 000	0	3 000
Financial Balance	0	−2 000	3 000	−3 000
Earnings Before Tax	−30 000	−161 000	−255 000	0
Tax	−7 000	−35 000	−57 000	0
Net Income	−23 000	−125 000	−198 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 026 000	3 090 000	3 125 000	3 139 000
Total Current Assets	111 000	45 000	61 000	135 000
Total Assets	3 137 000	3 135 000	3 186 000	3 274 000
Total Retained Equity	−374 000	−350 000	−225 000	−27 000
Total Equity	−344 000	−320 000	−195 000	3 000
Total Long-Term Debt	3 431 000	3 419 000	3 367 000	3 267 000
Total Current Debt	49 000	37 000	15 000	4 000
Total Equity and Debt	3 137 000	3 135 000	3 186 000	3 274 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	154 000	62 000	0	212 000
Revenue	154 000	62 000	0	212 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	71 000	71 000	71 000
Impairment	0	0	0	0
Expenditure	184 000	221 000	259 000	209 000
Operating Profit	−30 000	−159 000	−258 000	2 000
Financial Income	0	0	3 000	0
Financial Costs	0	2 000	0	3 000
Financial Balance	0	−2 000	3 000	−3 000
Dividends	0	0	0	0
Net Income	−23 000	−125 000	−198 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	123 000	116 000	81 000	24 000
Real Eastate	2 903 000	2 974 000	3 044 000	3 115 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 903 000	2 974 000	3 044 000	3 115 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 026 000	3 090 000	3 125 000	3 139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	111 000	45 000	58 000	135 000
Total Current Assets	111 000	45 000	61 000	135 000
Total Assets	3 137 000	3 135 000	3 186 000	3 274 000
Total Equity	−344 000	−320 000	−195 000	3 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 431 000	3 419 000	3 367 000	3 267 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	49 000	37 000	15 000	4 000
Total Current Debt	49 000	37 000	15 000	4 000
Total Equity and Debt	3 137 000	3 135 000	3 186 000	3 274 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,69 %	39,06 %	101,54 %	0 %
Debt-to-Equity Ratio	−9,97	−10,68	−17,27	1 089
Operating Profit Margin	−19,48 %	−256,45 %	-	0,94 %
Current Ratio	2,27	1,22	4,07	33,75
Quick Ratio	2,27	1,22	4,07	33,75
Equity Ratio	−0,11	−0,1	−0,06	0
Gross Profit Margin	100 %	100 %	-	100 %