MINIMAX LAGER AS

0671 OSLO

Finances

Share Ownership

Return on Equity

28,65 %

Current Ratio

8,08

Debt-to-Equity Ratio

0,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 983 000	1 711 000	1 531 000	1 358 000
Net Income	320 000	319 000	279 000	199 000
Total Assets	2 209 000	1 408 000	1 033 000	740 000
Total Equity	1 117 000	797 000	478 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 983 000	1 711 000	1 531 000	1 358 000
Expenditure	1 529 000	1 302 000	1 202 000	1 159 000
Operating Profit	453 000	409 000	329 000	199 000
Financial Income	31 000	0	0	0
Financial Costs	34 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	450 000	408 000	329 000	199 000
Tax	130 000	89 000	51 000	0
Net Income	320 000	319 000	279 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	860 000	98 000	169 000	163 000
Total Current Assets	1 349 000	1 310 000	864 000	576 000
Total Assets	2 209 000	1 408 000	1 033 000	740 000
Total Retained Equity	717 000	397 000	78 000	−201 000
Total Equity	1 117 000	797 000	478 000	199 000
Total Long-Term Debt	925 000	490 000	490 000	490 000
Total Current Debt	167 000	120 000	65 000	50 000
Total Equity and Debt	2 209 000	1 408 000	1 033 000	740 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 011 000	1 881 000	1 555 000	1 342 000
Other Income	−28 000	−169 000	−24 000	15 000
Revenue	1 983 000	1 711 000	1 531 000	1 358 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	51 000	71 000	83 000	80 000
Impairment	0	0	0	0
Expenditure	1 529 000	1 302 000	1 202 000	1 159 000
Operating Profit	453 000	409 000	329 000	199 000
Financial Income	31 000	0	0	0
Financial Costs	34 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	320 000	319 000	279 000	199 000

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	13 000	53 000
Fixtures	860 000	98 000	156 000	110 000
Total Tangible Assets	860 000	98 000	169 000	163 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	860 000	98 000	169 000	163 000
Stock	0	0	0	0
Total Investments	608 000	0	0	0
Cash, Bank	582 000	1 215 000	713 000	444 000
Total Current Assets	1 349 000	1 310 000	864 000	576 000
Total Assets	2 209 000	1 408 000	1 033 000	740 000
Total Equity	1 117 000	797 000	478 000	199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	925 000	490 000	490 000	490 000
Creditors	36 000	28 000	14 000	47 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	3 000	1 000	3 000
Total Current Debt	167 000	120 000	65 000	50 000
Total Equity and Debt	2 209 000	1 408 000	1 033 000	740 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,65 %	40,03 %	58,37 %	100 %
Debt-to-Equity Ratio	0,83	0,61	1,03	2,46
Operating Profit Margin	22,84 %	23,9 %	21,49 %	14,65 %
Current Ratio	8,08	10,92	13,29	11,52
Quick Ratio	8,08	10,92	13,29	11,52
Equity Ratio	0,51	0,57	0,46	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %