MINNE PANORAMA AS

2074 EIDSVOLL VERK

Finances

Share Ownership

Return on Equity

290,99 %

Current Ratio

924,67

Debt-to-Equity Ratio

23,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	370 000	0	0	0
Net Income	323 000	−139 000	−114 000	−59 000
Total Assets	2 774 000	4 408 000	4 495 000	4 349 000
Total Equity	111 000	−212 000	−72 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	370 000	0	0	0
Expenditure	44 000	27 000	21 000	6 000
Operating Profit	326 000	−27 000	−21 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	113 000	92 000	53 000
Financial Balance	0	−113 000	−92 000	−53 000
Earnings Before Tax	326 000	−139 000	−114 000	−59 000
Tax	3 000	0	0	0
Net Income	323 000	−139 000	−114 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 774 000	4 408 000	4 495 000	4 349 000
Total Assets	2 774 000	4 408 000	4 495 000	4 349 000
Total Retained Equity	11 000	−312 000	−172 000	−59 000
Total Equity	111 000	−212 000	−72 000	41 000
Total Long-Term Debt	2 659 000	4 620 000	4 507 000	4 307 000
Total Current Debt	3 000	0	60 000	0
Total Equity and Debt	2 774 000	4 408 000	4 495 000	4 349 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	370 000	0	0	0
Revenue	370 000	0	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	44 000	27 000	21 000	6 000
Operating Profit	326 000	−27 000	−21 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	113 000	92 000	53 000
Financial Balance	0	−113 000	−92 000	−53 000
Dividends	0	0	0	0
Net Income	323 000	−139 000	−114 000	−59 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	2 771 000	4 401 000	4 401 000	4 254 000
Total Investments	0	0	0	0
Cash, Bank	2 000	7 000	94 000	94 000
Total Current Assets	2 774 000	4 408 000	4 495 000	4 349 000
Total Assets	2 774 000	4 408 000	4 495 000	4 349 000
Total Equity	111 000	−212 000	−72 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 659 000	4 620 000	4 507 000	4 307 000
Creditors	0	0	60 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 000	0	60 000	0
Total Equity and Debt	2 774 000	4 408 000	4 495 000	4 349 000

Financial indicators	2022	2021	2020	2019
Return on Equity	290,99 %	65,57 %	158,33 %	−143,9 %
Debt-to-Equity Ratio	23,95	−21,79	−62,6	105,05
Operating Profit Margin	88,11 %	-	-	-
Current Ratio	924,67	-	74,92	-
Quick Ratio	−1	−1	−1,04	−1,02
Equity Ratio	0,04	−0,05	−0,02	0,01
Gross Profit Margin	100 %	-	-	-

Rotate your device to see the full table