MINO KONSULT AS

2818 GJØVIK

Finances

Share Ownership

Return on Equity

−9,1 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	97 000	0	1 300 000	0
Net Income	59 000	−291 000	0	−25 000
Total Assets	26 000	0	55 000	0
Total Equity	−648 000	−706 000	−415 000	−415 000

Income (NOK)	2022	2021	2020	2019
Revenue	97 000	0	1 300 000	0
Expenditure	38 000	291 000	1 300 000	25 000
Operating Profit	59 000	−291 000	0	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	59 000	−291 000	0	−25 000
Tax	0	0	0	0
Net Income	59 000	−291 000	0	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	26 000	0	55 000	0
Total Assets	26 000	0	55 000	0
Total Retained Equity	−678 000	−736 000	−445 000	−445 000
Total Equity	−648 000	−706 000	−415 000	−415 000
Total Long-Term Debt	502 000	528 000	284 000	362 000
Total Current Debt	171 000	179 000	186 000	53 000
Total Equity and Debt	26 000	0	55 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	97 000	0	1 300 000	0
Other Income	0	0	0	0
Revenue	97 000	0	1 300 000	0
Cost of Goods Sold	31 000	0	709 000	11 000
Salary Costs	0	230 000	406 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	38 000	291 000	1 300 000	25 000
Operating Profit	59 000	−291 000	0	−25 000
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	59 000	−291 000	0	−25 000

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	0	0	0	0
Total Current Assets	26 000	0	55 000	0
Total Assets	26 000	0	55 000	0
Total Equity	−648 000	−706 000	−415 000	−415 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	502 000	528 000	284 000	362 000
Creditors	−2 000	0	0	9 000
Unpaid Taxes	0	0	−2 000	5 000
Dividends	0	0	0	0
Other Current Debt	173 000	179 000	187 000	39 000
Total Current Debt	171 000	179 000	186 000	53 000
Total Equity and Debt	26 000	0	55 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,1 %	41,22 %	−0 %	6,02 %
Debt-to-Equity Ratio	−0,77	−0,75	−0,68	−0,87
Operating Profit Margin	60,82 %	-	0 %	-
Current Ratio	0,15	0	0,3	0
Quick Ratio	0,15	0	0,3	0
Equity Ratio	−24,92	-	−7,55	-
Gross Profit Margin	68,04 %	-	45,46 %	-