MINE VEIER AS

0472 OSLO

Finances

Return on Equity

250,85 %

Current Ratio

0,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 040 000	1 276 000	1 603 000	2 236 000
Net Income	1 036 000	91 000	402 000	235 000
Total Assets	3 049 000	1 619 000	1 209 000	910 000
Total Equity	413 000	412 000	412 000	259 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 040 000	1 276 000	1 603 000	2 236 000
Expenditure	709 000	1 159 000	1 129 000	1 936 000
Operating Profit	1 331 000	117 000	474 000	301 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	1 000	0
Financial Balance	−3 000	0	−1 000	0
Earnings Before Tax	1 329 000	117 000	474 000	301 000
Tax	292 000	26 000	72 000	66 000
Net Income	1 036 000	91 000	402 000	235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 482 000	1 191 000	850 000	90 000
Total Current Assets	566 000	428 000	359 000	820 000
Total Assets	3 049 000	1 619 000	1 209 000	910 000
Total Retained Equity	389 000	387 000	387 000	235 000
Total Equity	413 000	412 000	412 000	259 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 635 000	1 207 000	797 000	651 000
Total Equity and Debt	3 049 000	1 619 000	1 209 000	910 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 040 000	1 276 000	1 603 000	2 236 000
Other Income	0	0	0	0
Revenue	2 040 000	1 276 000	1 603 000	2 236 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	305 000	259 000	958 000	1 758 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	709 000	1 159 000	1 129 000	1 936 000
Operating Profit	1 331 000	117 000	474 000	301 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	1 000	0
Financial Balance	−3 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	1 036 000	91 000	402 000	235 000

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	16 000	0	0	0
Total Tangible Assets	16 000	0	0	0
Total Fiancial Fixed Assets	2 467 000	1 191 000	850 000	90 000
Total Fixed Assets	2 482 000	1 191 000	850 000	90 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	12 000	120 000	410 000
Total Current Assets	566 000	428 000	359 000	820 000
Total Assets	3 049 000	1 619 000	1 209 000	910 000
Total Equity	413 000	412 000	412 000	259 000
Short-Term Group Debt	0	0	480 000	160 000
Total Long-Term Debt	0	0	0	0
Creditors	12 000	280 000	11 000	10 000
Unpaid Taxes	0	39 000	117 000	218 000
Dividends	0	0	0	0
Other Current Debt	2 623 000	888 000	156 000	199 000
Total Current Debt	2 635 000	1 207 000	797 000	651 000
Total Equity and Debt	3 049 000	1 619 000	1 209 000	910 000

Financial indicators	2022	2021	2020	2019
Return on Equity	250,85 %	22,09 %	97,57 %	90,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,25 %	9,17 %	29,57 %	13,46 %
Current Ratio	0,21	0,35	0,45	1,26
Quick Ratio	0,21	0,35	0,45	1,26
Equity Ratio	0,14	0,25	0,34	0,28
Gross Profit Margin	100 %	100 %	100 %	99,87 %