MINDE BLIKK AS

5224 NESTTUN

Finances

Share Ownership

Return on Equity

165,74 %

Current Ratio

1,62

Debt-to-Equity Ratio

2,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 507 000	7 603 000	6 692 000	5 286 000
Net Income	1 606 000	−1 096 000	815 000	1 082 000
Total Assets	6 636 000	4 061 000	3 779 000	2 690 000
Total Equity	969 000	−637 000	660 000	−155 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 507 000	7 603 000	6 692 000	5 286 000
Expenditure	6 582 000	6 519 000	4 045 000	2 448 000
Operating Profit	1 781 000	−1 061 000	914 000	1 137 000
Financial Income	17 000	12 000	−1 000	10 000
Financial Costs	48 000	47 000	46 000	64 000
Financial Balance	−31 000	−35 000	−47 000	−54 000
Earnings Before Tax	1 750 000	−1 096 000	867 000	1 082 000
Tax	144 000	0	52 000	0
Net Income	1 606 000	−1 096 000	815 000	1 082 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 108 000	638 000	710 000	835 000
Total Current Assets	5 529 000	3 424 000	3 069 000	1 856 000
Total Assets	6 636 000	4 061 000	3 779 000	2 690 000
Total Retained Equity	482 000	−1 124 000	173 000	−642 000
Total Equity	969 000	−637 000	660 000	−155 000
Total Long-Term Debt	2 247 000	2 168 000	2 122 000	2 054 000
Total Current Debt	3 420 000	2 530 000	997 000	792 000
Total Equity and Debt	6 636 000	4 061 000	3 779 000	2 690 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 507 000	7 540 000	6 692 000	5 100 000
Other Income	0	64 000	0	186 000
Revenue	11 507 000	7 603 000	6 692 000	5 286 000
Cost of Goods Sold	−32 000	−60 000	−49 000	−173 000
Salary Costs	4 062 000	3 486 000	2 720 000	1 758 000
Depreciation	133 000	132 000	124 000	100 000
Impairment	0	0	0	0
Expenditure	6 582 000	6 519 000	4 045 000	2 448 000
Operating Profit	1 781 000	−1 061 000	914 000	1 137 000
Financial Income	17 000	12 000	−1 000	10 000
Financial Costs	48 000	47 000	46 000	64 000
Financial Balance	−31 000	−35 000	−47 000	−54 000
Dividends	0	200 000	0	0
Net Income	1 606 000	−1 096 000	815 000	1 082 000

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	486 000	569 000	664 000	758 000
Fixtures	622 000	69 000	46 000	77 000
Total Tangible Assets	1 108 000	638 000	710 000	835 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 108 000	638 000	710 000	835 000
Stock	332 000	300 000	240 000	191 000
Total Investments	0	0	0	0
Cash, Bank	1 977 000	2 404 000	2 025 000	1 053 000
Total Current Assets	5 529 000	3 424 000	3 069 000	1 856 000
Total Assets	6 636 000	4 061 000	3 779 000	2 690 000
Total Equity	969 000	−637 000	660 000	−155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 247 000	2 168 000	2 122 000	2 054 000
Creditors	453 000	99 000	207 000	254 000
Unpaid Taxes	751 000	488 000	450 000	328 000
Dividends	0	200 000	0	0
Other Current Debt	2 103 000	1 943 000	311 000	209 000
Total Current Debt	3 420 000	2 530 000	997 000	792 000
Total Equity and Debt	6 636 000	4 061 000	3 779 000	2 690 000

Financial indicators	2022	2021	2020	2019
Return on Equity	165,74 %	172,06 %	123,48 %	−698,06 %
Debt-to-Equity Ratio	2,32	−3,4	3,22	−13,25
Operating Profit Margin	15,48 %	−13,96 %	13,66 %	21,51 %
Current Ratio	1,62	1,35	3,08	2,34
Quick Ratio	1,79	1,54	4,05	3,09
Equity Ratio	0,15	−0,16	0,17	−0,06
Gross Profit Margin	100,28 %	100,79 %	100,73 %	103,27 %