HANS MYHREN MINIGRAVER AS

2630 RINGEBU

Finances

Share Ownership

Return on Equity

19,79 %

Current Ratio

1,07

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 418 000	1 508 000	968 000	12 000
Net Income	149 000	170 000	433 000	3 000
Total Assets	1 657 000	1 147 000	1 455 000	12 000
Total Equity	753 000	604 000	434 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 418 000	1 508 000	968 000	12 000
Expenditure	1 227 000	1 289 000	422 000	9 000
Operating Profit	191 000	218 000	546 000	3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	191 000	218 000	546 000	3 000
Tax	42 000	48 000	113 000	0
Net Income	149 000	170 000	433 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	712 000	488 000	575 000	0
Total Current Assets	945 000	659 000	879 000	12 000
Total Assets	1 657 000	1 147 000	1 455 000	12 000
Total Retained Equity	723 000	574 000	404 000	−29 000
Total Equity	753 000	604 000	434 000	1 000
Total Long-Term Debt	23 000	17 000	15 000	0
Total Current Debt	880 000	526 000	1 005 000	11 000
Total Equity and Debt	1 657 000	1 147 000	1 455 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 418 000	1 508 000	968 000	12 000
Other Income	0	0	0	0
Revenue	1 418 000	1 508 000	968 000	12 000
Cost of Goods Sold	−15 000	73 000	21 000	0
Salary Costs	849 000	739 000	229 000	0
Depreciation	106 000	75 000	30 000	0
Impairment	0	0	0	0
Expenditure	1 227 000	1 289 000	422 000	9 000
Operating Profit	191 000	218 000	546 000	3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	149 000	170 000	433 000	3 000

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	140 000	170 000	200 000	0
Fixtures	426 000	206 000	233 000	0
Total Tangible Assets	566 000	376 000	433 000	0
Total Fiancial Fixed Assets	146 000	112 000	142 000	0
Total Fixed Assets	712 000	488 000	575 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	236 000	602 000	716 000	0
Total Current Assets	945 000	659 000	879 000	12 000
Total Assets	1 657 000	1 147 000	1 455 000	12 000
Total Equity	753 000	604 000	434 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	17 000	15 000	0
Creditors	39 000	41 000	83 000	0
Unpaid Taxes	376 000	283 000	106 000	0
Dividends	0	0	0	0
Other Current Debt	430 000	156 000	719 000	11 000
Total Current Debt	880 000	526 000	1 005 000	11 000
Total Equity and Debt	1 657 000	1 147 000	1 455 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,79 %	28,15 %	99,77 %	300 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0
Operating Profit Margin	13,47 %	14,46 %	56,4 %	25 %
Current Ratio	1,07	1,25	0,87	1,09
Quick Ratio	1,07	1,25	0,87	1,09
Equity Ratio	0,45	0,53	0,3	0,08
Gross Profit Margin	101,06 %	95,16 %	97,83 %	100 %