MINDYRLEGE ÅSANE AS

5132 NYBORG

Finances

Share Ownership

Return on Equity

97,64 %

Current Ratio

2,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 409 000	4 523 000	5 097 000	3 850 000
Net Income	1 575 000	1 093 000	1 331 000	787 000
Total Assets	2 563 000	2 057 000	2 596 000	1 540 000
Total Equity	1 613 000	37 000	37 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 409 000	4 523 000	5 097 000	3 850 000
Expenditure	3 386 000	3 120 000	3 391 000	2 841 000
Operating Profit	2 022 000	1 403 000	1 705 000	1 010 000
Financial Income	0	0	2 000	1 000
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	2 000	0
Earnings Before Tax	2 022 000	1 402 000	1 707 000	1 010 000
Tax	447 000	308 000	376 000	223 000
Net Income	1 575 000	1 093 000	1 331 000	787 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	64 000	84 000	0
Total Current Assets	2 412 000	1 993 000	2 512 000	1 540 000
Total Assets	2 563 000	2 057 000	2 596 000	1 540 000
Total Retained Equity	1 583 000	7 000	7 000	7 000
Total Equity	1 613 000	37 000	37 000	37 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	950 000	2 020 000	2 558 000	1 502 000
Total Equity and Debt	2 563 000	2 057 000	2 596 000	1 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 409 000	4 523 000	5 091 000	3 850 000
Other Income	0	0	5 000	0
Revenue	5 409 000	4 523 000	5 097 000	3 850 000
Cost of Goods Sold	1 018 000	943 000	1 183 000	961 000
Salary Costs	1 973 000	1 871 000	1 844 000	1 582 000
Depreciation	48 000	20 000	16 000	0
Impairment	0	0	0	0
Expenditure	3 386 000	3 120 000	3 391 000	2 841 000
Operating Profit	2 022 000	1 403 000	1 705 000	1 010 000
Financial Income	0	0	2 000	1 000
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	2 000	0
Dividends	0	1 093 000	1 331 000	780 000
Net Income	1 575 000	1 093 000	1 331 000	787 000

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	150 000	64 000	84 000	0
Total Tangible Assets	150 000	64 000	84 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	150 000	64 000	84 000	0
Stock	85 000	80 000	83 000	63 000
Total Investments	0	0	0	0
Cash, Bank	2 294 000	925 000	1 411 000	1 390 000
Total Current Assets	2 412 000	1 993 000	2 512 000	1 540 000
Total Assets	2 563 000	2 057 000	2 596 000	1 540 000
Total Equity	1 613 000	37 000	37 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	30 000	53 000	219 000	21 000
Unpaid Taxes	347 000	292 000	296 000	193 000
Dividends	0	1 093 000	1 331 000	780 000
Other Current Debt	126 000	273 000	337 000	285 000
Total Current Debt	950 000	2 020 000	2 558 000	1 502 000
Total Equity and Debt	2 563 000	2 057 000	2 596 000	1 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,64 %	2 954,05 %	3 597,3 %	2 127,03 %
Debt-to-Equity Ratio	0	0	0,03	0
Operating Profit Margin	37,38 %	31,02 %	33,45 %	26,23 %
Current Ratio	2,54	0,99	0,98	1,03
Quick Ratio	2,79	1,03	1,01	1,07
Equity Ratio	0,63	0,02	0,01	0,02
Gross Profit Margin	81,18 %	79,15 %	76,79 %	75,04 %