MINORITETEN BEMANNING AS

1252 OSLO

Finances

Share Ownership

Return on Equity

69,4 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 372 000	9 123 000	9 602 000	6 292 000
Net Income	2 055 000	237 000	512 000	480 000
Total Assets	9 148 000	3 050 000	2 239 000	1 124 000
Total Equity	2 961 000	907 000	998 000	485 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 372 000	9 123 000	9 602 000	6 292 000
Expenditure	26 718 000	8 766 000	8 941 000	5 678 000
Operating Profit	2 655 000	357 000	661 000	613 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	3 000	1 000	4 000
Financial Balance	−1 000	−3 000	−1 000	−4 000
Earnings Before Tax	2 654 000	354 000	661 000	610 000
Tax	600 000	117 000	148 000	130 000
Net Income	2 055 000	237 000	512 000	480 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	367 000	26 000	52 000	78 000
Total Current Assets	8 781 000	3 024 000	2 187 000	1 046 000
Total Assets	9 148 000	3 050 000	2 239 000	1 124 000
Total Retained Equity	2 937 000	882 000	973 000	461 000
Total Equity	2 961 000	907 000	998 000	485 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 187 000	2 143 000	1 241 000	638 000
Total Equity and Debt	9 148 000	3 050 000	2 239 000	1 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 372 000	9 123 000	9 602 000	6 292 000
Other Income	0	0	0	0
Revenue	29 372 000	9 123 000	9 602 000	6 292 000
Cost of Goods Sold	1 451 000	153 000	335 000	105 000
Salary Costs	23 862 000	8 020 000	7 924 000	5 087 000
Depreciation	35 000	26 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	26 718 000	8 766 000	8 941 000	5 678 000
Operating Profit	2 655 000	357 000	661 000	613 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	3 000	1 000	4 000
Financial Balance	−1 000	−3 000	−1 000	−4 000
Dividends	0	328 000	0	0
Net Income	2 055 000	237 000	512 000	480 000

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	229 000	26 000	52 000	78 000
Total Tangible Assets	229 000	26 000	52 000	78 000
Total Fiancial Fixed Assets	138 000	0	0	0
Total Fixed Assets	367 000	26 000	52 000	78 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 391 000	2 995 000	2 002 000	1 022 000
Total Current Assets	8 781 000	3 024 000	2 187 000	1 046 000
Total Assets	9 148 000	3 050 000	2 239 000	1 124 000
Total Equity	2 961 000	907 000	998 000	485 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	93 000	2 000	6 000	−27 000
Unpaid Taxes	965 000	981 000	424 000	206 000
Dividends	0	328 000	0	0
Other Current Debt	4 529 000	751 000	663 000	330 000
Total Current Debt	6 187 000	2 143 000	1 241 000	638 000
Total Equity and Debt	9 148 000	3 050 000	2 239 000	1 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,4 %	26,13 %	51,3 %	98,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,04 %	3,91 %	6,88 %	9,74 %
Current Ratio	1,42	1,41	1,76	1,64
Quick Ratio	1,42	1,41	1,76	1,64
Equity Ratio	0,32	0,3	0,45	0,43
Gross Profit Margin	95,06 %	98,32 %	96,51 %	98,33 %