MIXMASTER AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

0,2 %

Current Ratio

0,55

Debt-to-Equity Ratio

2,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	382 000	384 000	379 000	212 000
Net Income	4 000	10 000	20 000	12 000
Total Assets	7 604 000	7 638 000	7 735 000	7 614 000
Total Equity	1 997 000	1 994 000	1 984 000	1 564 000

Income (NOK)	2022	2021	2020	2019
Revenue	382 000	384 000	379 000	212 000
Expenditure	100 000	142 000	108 000	68 000
Operating Profit	282 000	242 000	271 000	143 000
Financial Income	0	0	0	8 000
Financial Costs	277 000	229 000	251 000	139 000
Financial Balance	−277 000	−229 000	−251 000	−131 000
Earnings Before Tax	5 000	13 000	20 000	12 000
Tax	1 000	3 000	0	0
Net Income	4 000	10 000	20 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 581 000	7 585 000	7 589 000	7 471 000
Total Current Assets	23 000	53 000	146 000	143 000
Total Assets	7 604 000	7 638 000	7 735 000	7 614 000
Total Retained Equity	−3 000	−6 000	−16 000	−36 000
Total Equity	1 997 000	1 994 000	1 984 000	1 564 000
Total Long-Term Debt	5 565 000	5 642 000	5 751 000	5 848 000
Total Current Debt	42 000	3 000	0	202 000
Total Equity and Debt	7 604 000	7 638 000	7 735 000	7 614 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	38 000	47 000	49 000	67 000
Other Income	344 000	337 000	330 000	145 000
Revenue	382 000	384 000	379 000	212 000
Cost of Goods Sold	13 000	31 000	43 000	40 000
Salary Costs	0	0	0	0
Depreciation	4 000	5 000	6 000	0
Impairment	0	0	0	0
Expenditure	100 000	142 000	108 000	68 000
Operating Profit	282 000	242 000	271 000	143 000
Financial Income	0	0	0	8 000
Financial Costs	277 000	229 000	251 000	139 000
Financial Balance	−277 000	−229 000	−251 000	−131 000
Dividends	0	0	0	0
Net Income	4 000	10 000	20 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 567 000	7 567 000	7 567 000	7 471 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	18 000	23 000	0
Total Tangible Assets	7 581 000	7 585 000	7 589 000	7 471 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 581 000	7 585 000	7 589 000	7 471 000
Stock	7 000	20 000	38 000	20 000
Total Investments	0	0	0	0
Cash, Bank	16 000	1 000	11 000	98 000
Total Current Assets	23 000	53 000	146 000	143 000
Total Assets	7 604 000	7 638 000	7 735 000	7 614 000
Total Equity	1 997 000	1 994 000	1 984 000	1 564 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 565 000	5 642 000	5 751 000	5 848 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	41 000	0	0	202 000
Total Current Debt	42 000	3 000	0	202 000
Total Equity and Debt	7 604 000	7 638 000	7 735 000	7 614 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,2 %	0,5 %	1,01 %	0,77 %
Debt-to-Equity Ratio	2,79	2,83	2,9	3,74
Operating Profit Margin	73,82 %	63,02 %	71,5 %	67,45 %
Current Ratio	0,55	17,67	-	0,71
Quick Ratio	0,66	−3,12	−3,84	0,79
Equity Ratio	0,26	0,26	0,26	0,21
Gross Profit Margin	96,6 %	91,93 %	88,65 %	81,13 %