NO MIEL AS

0583 OSLO

Finances

Return on Equity

1,37 %

Current Ratio

0,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	77 000	13 000	0	0
Net Income	84 000	378 000	−10 000	5 712 000
Total Assets	7 629 000	6 045 000	5 659 000	5 669 000
Total Equity	6 120 000	6 037 000	5 659 000	5 669 000

Income (NOK)	2022	2021	2020	2019
Revenue	77 000	13 000	0	0
Expenditure	43 000	117 000	11 000	10 000
Operating Profit	34 000	−104 000	−11 000	−10 000
Financial Income	50 000	483 000	1 000	5 740 000
Financial Costs	0	0	0	18 000
Financial Balance	50 000	483 000	1 000	5 722 000
Earnings Before Tax	84 000	378 000	−10 000	5 712 000
Tax	0	0	0	0
Net Income	84 000	378 000	−10 000	5 712 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 554 000	5 992 000	2 115 000	2 200 000
Total Current Assets	75 000	54 000	3 544 000	3 469 000
Total Assets	7 629 000	6 045 000	5 659 000	5 669 000
Total Retained Equity	6 090 000	6 007 000	5 629 000	5 639 000
Total Equity	6 120 000	6 037 000	5 659 000	5 669 000
Total Long-Term Debt	8 000	8 000	0	0
Total Current Debt	1 500 000	0	0	0
Total Equity and Debt	7 629 000	6 045 000	5 659 000	5 669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	77 000	13 000	0	0
Revenue	77 000	13 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	43 000	117 000	11 000	10 000
Operating Profit	34 000	−104 000	−11 000	−10 000
Financial Income	50 000	483 000	1 000	5 740 000
Financial Costs	0	0	0	18 000
Financial Balance	50 000	483 000	1 000	5 722 000
Dividends	0	0	0	0
Net Income	84 000	378 000	−10 000	5 712 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 127 000	3 127 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 127 000	3 127 000	0	0
Total Fiancial Fixed Assets	4 427 000	2 865 000	2 115 000	2 200 000
Total Fixed Assets	7 554 000	5 992 000	2 115 000	2 200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	49 000	3 544 000	3 469 000
Total Current Assets	75 000	54 000	3 544 000	3 469 000
Total Assets	7 629 000	6 045 000	5 659 000	5 669 000
Total Equity	6 120 000	6 037 000	5 659 000	5 669 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	8 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 500 000	0	0	0
Total Current Debt	1 500 000	0	0	0
Total Equity and Debt	7 629 000	6 045 000	5 659 000	5 669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,37 %	6,26 %	−0,18 %	100,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,16 %	−800 %	-	-
Current Ratio	0,05	-	-	-
Quick Ratio	0,05	-	-	-
Equity Ratio	0,8	1	1	1
Gross Profit Margin	100 %	100 %	-	-