MIN SALONG AS

7079 FLATÅSEN

Finances

Share Ownership

Return on Equity

92,31 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 141 000	1 071 000	928 000	833 000
Net Income	108 000	105 000	134 000	41 000
Total Assets	475 000	532 000	393 000	236 000
Total Equity	117 000	159 000	204 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 141 000	1 071 000	928 000	833 000
Expenditure	1 003 000	937 000	778 000	792 000
Operating Profit	139 000	135 000	150 000	41 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	139 000	135 000	150 000	41 000
Tax	30 000	30 000	17 000	0
Net Income	108 000	105 000	134 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	0	0	0
Total Current Assets	433 000	532 000	393 000	236 000
Total Assets	475 000	532 000	393 000	236 000
Total Retained Equity	87 000	129 000	174 000	40 000
Total Equity	117 000	159 000	204 000	70 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	358 000	373 000	189 000	166 000
Total Equity and Debt	475 000	532 000	393 000	236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 141 000	1 071 000	923 000	833 000
Other Income	0	0	5 000	0
Revenue	1 141 000	1 071 000	928 000	833 000
Cost of Goods Sold	49 000	22 000	33 000	5 000
Salary Costs	813 000	759 000	614 000	647 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 003 000	937 000	778 000	792 000
Operating Profit	139 000	135 000	150 000	41 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	150 000	150 000	0	0
Net Income	108 000	105 000	134 000	41 000

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	42 000	0	0	0
Total Fixed Assets	42 000	0	0	0
Stock	44 000	48 000	37 000	37 000
Total Investments	0	0	0	0
Cash, Bank	375 000	473 000	346 000	199 000
Total Current Assets	433 000	532 000	393 000	236 000
Total Assets	475 000	532 000	393 000	236 000
Total Equity	117 000	159 000	204 000	70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	14 000	14 000	17 000
Unpaid Taxes	95 000	91 000	82 000	72 000
Dividends	150 000	150 000	0	0
Other Current Debt	66 000	88 000	76 000	77 000
Total Current Debt	358 000	373 000	189 000	166 000
Total Equity and Debt	475 000	532 000	393 000	236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,31 %	66,04 %	65,69 %	58,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,18 %	12,61 %	16,16 %	4,92 %
Current Ratio	1,21	1,43	2,08	1,42
Quick Ratio	1,38	1,64	2,59	1,83
Equity Ratio	0,25	0,3	0,52	0,3
Gross Profit Margin	95,71 %	97,95 %	96,44 %	99,4 %