MINSÅS HOLDING AS

7655 VERDAL

Finances

Share Ownership

Return on Equity

14,22 %

Current Ratio

6,9

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	514 000	418 000	203 000	261 000
Net Income	237 000	183 000	19 000	92 000
Total Assets	1 821 000	1 560 000	1 307 000	1 286 000
Total Equity	1 667 000	1 430 000	1 247 000	1 228 000

Income (NOK)	2022	2021	2020	2019
Revenue	514 000	418 000	203 000	261 000
Expenditure	211 000	185 000	179 000	144 000
Operating Profit	303 000	234 000	23 000	118 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	304 000	235 000	24 000	119 000
Tax	67 000	52 000	5 000	26 000
Net Income	237 000	183 000	19 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 104 000	920 000	805 000	823 000
Total Current Assets	718 000	640 000	502 000	463 000
Total Assets	1 821 000	1 560 000	1 307 000	1 286 000
Total Retained Equity	1 566 000	1 328 000	1 145 000	1 126 000
Total Equity	1 667 000	1 430 000	1 247 000	1 228 000
Total Long-Term Debt	51 000	46 000	37 000	35 000
Total Current Debt	104 000	84 000	24 000	24 000
Total Equity and Debt	1 821 000	1 560 000	1 307 000	1 286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	407 000	214 000	203 000	139 000
Other Income	107 000	204 000	0	122 000
Revenue	514 000	418 000	203 000	261 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	198 000	167 000	148 000	127 000
Impairment	0	0	0	0
Expenditure	211 000	185 000	179 000	144 000
Operating Profit	303 000	234 000	23 000	118 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	237 000	183 000	19 000	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	1 104 000	920 000	805 000	823 000
Total Tangible Assets	1 104 000	920 000	805 000	823 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 104 000	920 000	805 000	823 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	564 000	516 000	486 000	274 000
Total Current Assets	718 000	640 000	502 000	463 000
Total Assets	1 821 000	1 560 000	1 307 000	1 286 000
Total Equity	1 667 000	1 430 000	1 247 000	1 228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	46 000	37 000	35 000
Creditors	4 000	4 000	3 000	0
Unpaid Taxes	30 000	30 000	10 000	18 000
Dividends	0	0	0	0
Other Current Debt	8 000	7 000	7 000	1 000
Total Current Debt	104 000	84 000	24 000	24 000
Total Equity and Debt	1 821 000	1 560 000	1 307 000	1 286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,22 %	12,8 %	1,52 %	7,49 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0,03
Operating Profit Margin	58,95 %	55,98 %	11,33 %	45,21 %
Current Ratio	6,9	7,62	20,92	19,29
Quick Ratio	6,9	7,62	20,92	19,29
Equity Ratio	0,92	0,92	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %