MINILAGER TRONDHEIM AS

7083 LEINSTRAND

Finances

Share Ownership

Return on Equity

26,81 %

Current Ratio

−3

Debt-to-Equity Ratio

2,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 112 000	1 493 000	1 748 000	1 492 000
Net Income	178 000	−156 000	158 000	−110 000
Total Assets	1 817 000	1 868 000	2 514 000	2 547 000
Total Equity	664 000	487 000	643 000	485 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 112 000	1 493 000	1 748 000	1 492 000
Expenditure	1 824 000	1 524 000	1 447 000	1 468 000
Operating Profit	288 000	−31 000	301 000	24 000
Financial Income	4 000	2 000	1 000	0
Financial Costs	114 000	104 000	109 000	134 000
Financial Balance	−110 000	−102 000	−108 000	−134 000
Earnings Before Tax	178 000	−132 000	193 000	−110 000
Tax	0	24 000	36 000	0
Net Income	178 000	−156 000	158 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 276 000	1 635 000	2 003 000	2 375 000
Total Current Assets	540 000	234 000	511 000	172 000
Total Assets	1 817 000	1 868 000	2 514 000	2 547 000
Total Retained Equity	−450 000	−628 000	−472 000	−630 000
Total Equity	664 000	487 000	643 000	485 000
Total Long-Term Debt	1 332 000	1 510 000	1 685 000	1 847 000
Total Current Debt	−180 000	−129 000	186 000	215 000
Total Equity and Debt	1 817 000	1 868 000	2 514 000	2 547 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 112 000	1 493 000	1 748 000	1 492 000
Other Income	0	0	0	0
Revenue	2 112 000	1 493 000	1 748 000	1 492 000
Cost of Goods Sold	0	0	0	0
Salary Costs	180 000	147 000	114 000	98 000
Depreciation	358 000	369 000	372 000	381 000
Impairment	0	0	0	0
Expenditure	1 824 000	1 524 000	1 447 000	1 468 000
Operating Profit	288 000	−31 000	301 000	24 000
Financial Income	4 000	2 000	1 000	0
Financial Costs	114 000	104 000	109 000	134 000
Financial Balance	−110 000	−102 000	−108 000	−134 000
Dividends	0	0	0	0
Net Income	178 000	−156 000	158 000	−110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 508 000	1 795 000	2 085 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 276 000	126 000	209 000	291 000
Total Tangible Assets	1 276 000	1 635 000	2 003 000	2 375 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 276 000	1 635 000	2 003 000	2 375 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	197 000	155 000	149 000	124 000
Total Current Assets	540 000	234 000	511 000	172 000
Total Assets	1 817 000	1 868 000	2 514 000	2 547 000
Total Equity	664 000	487 000	643 000	485 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 332 000	1 510 000	1 685 000	1 847 000
Creditors	144 000	37 000	125 000	78 000
Unpaid Taxes	13 000	8 000	6 000	5 000
Dividends	0	0	0	0
Other Current Debt	−337 000	−198 000	20 000	132 000
Total Current Debt	−180 000	−129 000	186 000	215 000
Total Equity and Debt	1 817 000	1 868 000	2 514 000	2 547 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,81 %	−32,03 %	24,57 %	−22,68 %
Debt-to-Equity Ratio	2,01	3,1	2,62	3,81
Operating Profit Margin	13,64 %	−2,08 %	17,22 %	1,61 %
Current Ratio	−3	−1,81	2,75	0,8
Quick Ratio	−3	−1,81	2,75	0,8
Equity Ratio	0,37	0,26	0,26	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %