MIN BIL AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

46,88 %

Current Ratio

−2,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	72 000	834 000	638 000	0
Net Income	30 000	−156 000	192 000	−1 000
Total Assets	47 000	102 000	367 000	−1 000
Total Equity	64 000	34 000	196 000	−1 000

Income (NOK)	2022	2021	2020	2019
Revenue	72 000	834 000	638 000	0
Expenditure	38 000	925 000	527 000	1 000
Operating Profit	30 000	−151 000	237 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	0	0
Earnings Before Tax	30 000	−152 000	237 000	−1 000
Tax	0	4 000	46 000	0
Net Income	30 000	−156 000	192 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	−27 000	54 000	−1 000
Total Current Assets	40 000	129 000	314 000	0
Total Assets	47 000	102 000	367 000	−1 000
Total Retained Equity	−203 000	−203 000	−47 000	−31 000
Total Equity	64 000	34 000	196 000	−1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−17 000	68 000	172 000	0
Total Equity and Debt	47 000	102 000	367 000	−1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	72 000	806 000	638 000	0
Other Income	0	29 000	0	0
Revenue	72 000	834 000	638 000	0
Cost of Goods Sold	19 000	97 000	138 000	0
Salary Costs	1 000	498 000	11 000	0
Depreciation	0	7 000	2 000	0
Impairment	0	0	12 000	0
Expenditure	38 000	925 000	527 000	1 000
Operating Profit	30 000	−151 000	237 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	0	0
Dividends	0	0	0	0
Net Income	30 000	−156 000	192 000	−1 000

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	42 000	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	42 000	0
Total Fiancial Fixed Assets	6 000	−27 000	12 000	−1 000
Total Fixed Assets	6 000	−27 000	54 000	−1 000
Stock	48 000	53 000	125 000	0
Total Investments	0	0	0	0
Cash, Bank	2 000	86 000	1 000	0
Total Current Assets	40 000	129 000	314 000	0
Total Assets	47 000	102 000	367 000	−1 000
Total Equity	64 000	34 000	196 000	−1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	84 000	0
Unpaid Taxes	6 000	24 000	47 000	0
Dividends	0	0	0	0
Other Current Debt	−23 000	43 000	0	0
Total Current Debt	−17 000	68 000	172 000	0
Total Equity and Debt	47 000	102 000	367 000	−1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,88 %	−458,82 %	97,96 %	100 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	41,67 %	−18,11 %	37,15 %	-
Current Ratio	−2,35	1,9	1,83	-
Quick Ratio	−0,62	8,6	6,68	-
Equity Ratio	1,36	0,33	0,53	1
Gross Profit Margin	73,61 %	88,37 %	78,37 %	-