MINNE BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

15,68 %

Current Ratio

7,85

Debt-to-Equity Ratio

14,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 153 000	1 037 000	1 056 000	1 059 000
Net Income	301 000	212 000	352 000	346 000
Total Assets	30 710 000	30 765 000	31 078 000	30 953 000
Total Equity	1 920 000	1 619 000	1 406 000	1 054 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 153 000	1 037 000	1 056 000	1 059 000
Expenditure	459 000	565 000	388 000	309 000
Operating Profit	694 000	472 000	668 000	750 000
Financial Income	5 000	2 000	8 000	5 000
Financial Costs	397 000	262 000	324 000	409 000
Financial Balance	−392 000	−260 000	−316 000	−404 000
Earnings Before Tax	301 000	212 000	352 000	346 000
Tax	0	0	0	0
Net Income	301 000	212 000	352 000	346 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 349 000	30 177 000	30 177 000	30 010 000
Total Current Assets	361 000	588 000	901 000	943 000
Total Assets	30 710 000	30 765 000	31 078 000	30 953 000
Total Retained Equity	1 855 000	1 554 000	1 341 000	989 000
Total Equity	1 920 000	1 619 000	1 406 000	1 054 000
Total Long-Term Debt	28 743 000	29 098 000	29 489 000	29 849 000
Total Current Debt	46 000	48 000	183 000	50 000
Total Equity and Debt	30 710 000	30 765 000	31 078 000	30 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 153 000	1 037 000	1 056 000	1 059 000
Revenue	1 153 000	1 037 000	1 056 000	1 059 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	23 000	22 000	15 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	459 000	565 000	388 000	309 000
Operating Profit	694 000	472 000	668 000	750 000
Financial Income	5 000	2 000	8 000	5 000
Financial Costs	397 000	262 000	324 000	409 000
Financial Balance	−392 000	−260 000	−316 000	−404 000
Dividends	0	0	0	0
Net Income	301 000	212 000	352 000	346 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 010 000	30 010 000	30 010 000	30 010 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	339 000	167 000	167 000	0
Total Tangible Assets	30 349 000	30 177 000	30 177 000	30 010 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 349 000	30 177 000	30 177 000	30 010 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	328 000	580 000	893 000	840 000
Total Current Assets	361 000	588 000	901 000	943 000
Total Assets	30 710 000	30 765 000	31 078 000	30 953 000
Total Equity	1 920 000	1 619 000	1 406 000	1 054 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 743 000	29 098 000	29 489 000	29 849 000
Creditors	7 000	24 000	174 000	33 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	37 000	23 000	8 000	14 000
Total Current Debt	46 000	48 000	183 000	50 000
Total Equity and Debt	30 710 000	30 765 000	31 078 000	30 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,68 %	13,09 %	25,04 %	32,83 %
Debt-to-Equity Ratio	14,97	17,97	20,97	28,32
Operating Profit Margin	60,19 %	45,52 %	63,26 %	70,82 %
Current Ratio	7,85	12,25	4,92	18,86
Quick Ratio	7,85	12,25	4,92	18,86
Equity Ratio	0,06	0,05	0,05	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %