MIN SALONG LLK AS

7130 BREKSTAD

Finances

Share Ownership

Return on Equity

42,54 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	889 000	718 000	770 000	792 000
Net Income	97 000	10 000	25 000	6 000
Total Assets	511 000	414 000	371 000	257 000
Total Equity	228 000	131 000	121 000	96 000

Income (NOK)	2022	2021	2020	2019
Revenue	889 000	718 000	770 000	792 000
Expenditure	770 000	705 000	738 000	784 000
Operating Profit	119 000	13 000	32 000	7 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	118 000	13 000	32 000	8 000
Tax	21 000	3 000	7 000	2 000
Net Income	97 000	10 000	25 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	511 000	414 000	371 000	257 000
Total Assets	511 000	414 000	371 000	257 000
Total Retained Equity	198 000	101 000	91 000	66 000
Total Equity	228 000	131 000	121 000	96 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	283 000	283 000	250 000	161 000
Total Equity and Debt	511 000	414 000	371 000	257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	889 000	714 000	763 000	792 000
Other Income	0	4 000	7 000	0
Revenue	889 000	718 000	770 000	792 000
Cost of Goods Sold	134 000	146 000	131 000	140 000
Salary Costs	491 000	442 000	462 000	528 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	770 000	705 000	738 000	784 000
Operating Profit	119 000	13 000	32 000	7 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	97 000	10 000	25 000	6 000

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	92 000	77 000	67 000	50 000
Total Investments	0	0	0	0
Cash, Bank	415 000	296 000	298 000	205 000
Total Current Assets	511 000	414 000	371 000	257 000
Total Assets	511 000	414 000	371 000	257 000
Total Equity	228 000	131 000	121 000	96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 000	20 000	15 000	27 000
Unpaid Taxes	193 000	142 000	156 000	54 000
Dividends	0	0	0	0
Other Current Debt	44 000	118 000	72 000	78 000
Total Current Debt	283 000	283 000	250 000	161 000
Total Equity and Debt	511 000	414 000	371 000	257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,54 %	7,63 %	20,66 %	6,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,39 %	1,81 %	4,16 %	0,88 %
Current Ratio	1,81	1,46	1,48	1,6
Quick Ratio	2,68	2,01	2,03	2,32
Equity Ratio	0,45	0,32	0,33	0,37
Gross Profit Margin	84,93 %	79,67 %	82,99 %	82,32 %