MINTAGE FABRIKK TRONDHEIM AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

−196,43 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 737 000	1 799 000	1 220 000	0
Net Income	−55 000	58 000	0	0
Total Assets	334 000	446 000	431 000	30 000
Total Equity	28 000	82 000	25 000	24 000

Income (NOK)	2022	2021	2020
Revenue	1 737 000	1 799 000	1 220 000
Expenditure	1 803 000	1 732 000	1 227 000
Operating Profit	−70 000	89 000	5 000
Financial Income	0	0	0
Financial Costs	0	15 000	5 000
Financial Balance	0	−15 000	−5 000
Earnings Before Tax	−70 000	74 000	0
Tax	−15 000	16 000	0
Net Income	−55 000	58 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	0	0	0
Total Current Assets	319 000	446 000	431 000	30 000
Total Assets	334 000	446 000	431 000	30 000
Total Retained Equity	3 000	58 000	0	0
Total Equity	28 000	82 000	25 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	306 000	364 000	407 000	6 000
Total Equity and Debt	334 000	446 000	431 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 727 000	1 676 000	1 217 000
Other Income	10 000	123 000	3 000
Revenue	1 737 000	1 799 000	1 220 000
Cost of Goods Sold	517 000	462 000	429 000
Salary Costs	836 000	707 000	503 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 803 000	1 732 000	1 227 000
Operating Profit	−70 000	89 000	5 000
Financial Income	0	0	0
Financial Costs	0	15 000	5 000
Financial Balance	0	−15 000	−5 000
Dividends	0	0	0
Net Income	−55 000	58 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	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	15 000	0	0	0
Stock	30 000	35 000	13 000	0
Total Investments	0	0	0	0
Cash, Bank	28 000	82 000	91 000	30 000
Total Current Assets	319 000	446 000	431 000	30 000
Total Assets	334 000	446 000	431 000	30 000
Total Equity	28 000	82 000	25 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	107 000	123 000	51 000	0
Unpaid Taxes	70 000	43 000	131 000	0
Dividends	0	0	0	0
Other Current Debt	129 000	181 000	225 000	6 000
Total Current Debt	306 000	364 000	407 000	6 000
Total Equity and Debt	334 000	446 000	431 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−196,43 %	70,73 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,03 %	4,95 %	0,41 %	-
Current Ratio	1,04	1,23	1,06	5
Quick Ratio	1,16	1,36	1,09	5
Equity Ratio	0,08	0,18	0,06	0,8
Gross Profit Margin	70,24 %	74,32 %	64,84 %	-