MINILAGER 1 TRONDHEIM AS

7056 RANHEIM

Finances

Share Ownership

Return on Equity

3,53 %

Current Ratio

13,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 368 000	1 358 000	1 355 000
Net Income	378 000	437 000	387 000	333 000
Total Assets	11 553 000	1 077 000	1 044 000	944 000
Total Equity	10 713 000	33 000	33 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 368 000	1 358 000	1 355 000
Expenditure	1 171 000	807 000	867 000	937 000
Operating Profit	484 000	561 000	491 000	419 000
Financial Income	0	0	5 000	10 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	5 000	9 000
Earnings Before Tax	485 000	561 000	496 000	428 000
Tax	107 000	123 000	109 000	94 000
Net Income	378 000	437 000	387 000	333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	11 553 000	1 077 000	1 044 000	944 000
Total Assets	11 553 000	1 077 000	1 044 000	944 000
Total Retained Equity	211 000	1 000	1 000	1 000
Total Equity	10 713 000	33 000	33 000	33 000
Total Long-Term Debt	0	0	0	78 000
Total Current Debt	840 000	1 044 000	1 012 000	833 000
Total Equity and Debt	11 553 000	1 077 000	1 044 000	944 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 655 000	1 368 000	1 358 000	1 355 000
Revenue	1 655 000	1 368 000	1 358 000	1 355 000
Cost of Goods Sold	0	0	0	0
Salary Costs	221 000	229 000	237 000	246 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 171 000	807 000	867 000	937 000
Operating Profit	484 000	561 000	491 000	419 000
Financial Income	0	0	5 000	10 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	5 000	9 000
Dividends	0	437 000	387 000	333 000
Net Income	378 000	437 000	387 000	333 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	898 000	1 035 000	939 000	562 000
Total Current Assets	11 553 000	1 077 000	1 044 000	944 000
Total Assets	11 553 000	1 077 000	1 044 000	944 000
Total Equity	10 713 000	33 000	33 000	33 000
Short-Term Group Debt	215 000	0	0	0
Total Long-Term Debt	0	0	0	78 000
Creditors	184 000	4 000	4 000	1 000
Unpaid Taxes	14 000	16 000	17 000	13 000
Dividends	0	437 000	387 000	333 000
Other Current Debt	367 000	464 000	416 000	470 000
Total Current Debt	840 000	1 044 000	1 012 000	833 000
Total Equity and Debt	11 553 000	1 077 000	1 044 000	944 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,53 %	1 324,24 %	1 172,73 %	1 009,09 %
Debt-to-Equity Ratio	0	0	0	2,36
Operating Profit Margin	29,24 %	41,01 %	36,16 %	30,92 %
Current Ratio	13,75	1,03	1,03	1,13
Quick Ratio	13,75	1,03	1,03	1,13
Equity Ratio	0,93	0,03	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %