MARIUS MÜLLER MINDE AS

0679 OSLO

Finances

Share Ownership

Return on Equity

−33,33 %

Current Ratio

0,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	531 000
Net Income	−4 000	−3 000	−5 000	−32 000
Total Assets	36 000	37 000	30 000	37 000
Total Equity	12 000	16 000	18 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	531 000
Expenditure	4 000	5 000	7 000	572 000
Operating Profit	−4 000	−5 000	−7 000	−40 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	−4 000	−4 000	−7 000	−41 000
Tax	−1 000	−1 000	−2 000	−9 000
Net Income	−4 000	−3 000	−5 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	18 000	11 000	9 000
Total Current Assets	18 000	20 000	19 000	28 000
Total Assets	36 000	37 000	30 000	37 000
Total Retained Equity	−18 000	−14 000	−12 000	−6 000
Total Equity	12 000	16 000	18 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	24 000	21 000	11 000	13 000
Total Equity and Debt	36 000	37 000	30 000	37 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	531 000
Other Income	0	0	0	0
Revenue	0	0	0	531 000
Cost of Goods Sold	0	0	0	502 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 000	5 000	7 000	572 000
Operating Profit	−4 000	−5 000	−7 000	−40 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Dividends	0	0	0	0
Net Income	−4 000	−3 000	−5 000	−32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	12 000	11 000	9 000
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	6 000	6 000	0	0
Total Fixed Assets	18 000	18 000	11 000	9 000
Stock	18 000	18 000	18 000	18 000
Total Investments	0	0	0	0
Cash, Bank	1 000	2 000	1 000	10 000
Total Current Assets	18 000	20 000	19 000	28 000
Total Assets	36 000	37 000	30 000	37 000
Total Equity	12 000	16 000	18 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	24 000	21 000	11 000	13 000
Total Current Debt	24 000	21 000	11 000	13 000
Total Equity and Debt	36 000	37 000	30 000	37 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,33 %	−18,75 %	−27,78 %	−133,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	−7,53 %
Current Ratio	0,75	0,95	1,73	2,15
Quick Ratio	3	6,67	−2,71	−5,6
Equity Ratio	0,33	0,43	0,6	0,65
Gross Profit Margin	-	-	-	5,46 %