MINIKONTORET AS

8520 ANKENES

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2022	2021	2020
Revenue	71 000	53 000	30 000
Net Income	9 000	−12 000	−21 000
Total Assets	5 000	5 000	19 000
Total Equity	0	−8 000	3 000

Income (NOK)	2022	2021	2020
Revenue	71 000	53 000	30 000
Expenditure	63 000	65 000	51 000
Operating Profit	9 000	−12 000	−21 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	9 000	−12 000	−21 000
Tax	0	0	0
Net Income	9 000	−12 000	−21 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	5 000	5 000	19 000
Total Assets	5 000	5 000	19 000
Total Retained Equity	−24 000	−33 000	−21 000
Total Equity	0	−8 000	3 000
Total Long-Term Debt	0	0	0
Total Current Debt	5 000	13 000	16 000
Total Equity and Debt	5 000	5 000	19 000

Cash flow (NOK)	2022	2021	2020
Sales Income	71 000	53 000	30 000
Other Income	0	0	0
Revenue	71 000	53 000	30 000
Cost of Goods Sold	0	2 000	0
Salary Costs	13 000	12 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	63 000	65 000	51 000
Operating Profit	9 000	−12 000	−21 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	9 000	−12 000	−21 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	4 000	3 000	11 000
Total Current Assets	5 000	5 000	19 000
Total Assets	5 000	5 000	19 000
Total Equity	0	−8 000	3 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	4 000	13 000	16 000
Total Current Debt	5 000	13 000	16 000
Total Equity and Debt	5 000	5 000	19 000

Financial indicators	2022	2021	2020
Return on Equity	-	150 %	−700 %
Debt-to-Equity Ratio	-	−0	0
Operating Profit Margin	12,68 %	−22,64 %	−70 %
Current Ratio	1	0,38	1,19
Quick Ratio	1	0,38	1,19
Equity Ratio	0	−1,6	0,16
Gross Profit Margin	100 %	96,23 %	100 %