MN NOR AS

2843 EINA

Finances

Share Ownership

Return on Equity

33,33 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 004 000	1 190 000	233 000
Net Income	64 000	100 000	4 000
Total Assets	382 000	220 000	49 000
Total Equity	192 000	129 000	29 000

Income (NOK)	2022	2021	2020
Revenue	1 004 000	1 190 000	233 000
Expenditure	926 000	1 055 000	228 000
Operating Profit	78 000	134 000	5 000
Financial Income	10 000	1 000	0
Financial Costs	6 000	8 000	1 000
Financial Balance	4 000	−7 000	−1 000
Earnings Before Tax	82 000	128 000	4 000
Tax	18 000	28 000	0
Net Income	64 000	100 000	4 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	382 000	220 000	49 000
Total Assets	382 000	220 000	49 000
Total Retained Equity	162 000	104 000	4 000
Total Equity	192 000	129 000	29 000
Total Long-Term Debt	0	0	0
Total Current Debt	190 000	92 000	21 000
Total Equity and Debt	382 000	220 000	49 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 004 000	1 190 000	233 000
Other Income	0	0	0
Revenue	1 004 000	1 190 000	233 000
Cost of Goods Sold	809 000	1 022 000	211 000
Salary Costs	82 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	926 000	1 055 000	228 000
Operating Profit	78 000	134 000	5 000
Financial Income	10 000	1 000	0
Financial Costs	6 000	8 000	1 000
Financial Balance	4 000	−7 000	−1 000
Dividends	0	0	0
Net Income	64 000	100 000	4 000

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	176 000	21 000	4 000
Total Investments	0	0	0
Cash, Bank	105 000	174 000	18 000
Total Current Assets	382 000	220 000	49 000
Total Assets	382 000	220 000	49 000
Total Equity	192 000	129 000	29 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	86 000	6 000	8 000
Unpaid Taxes	78 000	58 000	13 000
Dividends	0	0	0
Other Current Debt	8 000	0	0
Total Current Debt	190 000	92 000	21 000
Total Equity and Debt	382 000	220 000	49 000

Financial indicators	2022	2021	2020
Return on Equity	33,33 %	77,52 %	13,79 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	7,77 %	11,26 %	2,15 %
Current Ratio	2,01	2,39	2,33
Quick Ratio	27,29	3,1	2,88
Equity Ratio	0,5	0,59	0,59
Gross Profit Margin	19,42 %	14,12 %	9,44 %