MINUTT MESTERN AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

71,91 %

Current Ratio

0,64

Debt-to-Equity Ratio

1,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 199 000	1 423 000	828 000	548 000
Net Income	1 408 000	549 000	59 000	18 000
Total Assets	6 776 000	5 804 000	4 966 000	4 703 000
Total Equity	1 958 000	2 050 000	2 001 000	1 941 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 199 000	1 423 000	828 000	548 000
Expenditure	316 000	666 000	689 000	430 000
Operating Profit	1 884 000	757 000	138 000	118 000
Financial Income	0	0	0	0
Financial Costs	78 000	53 000	62 000	96 000
Financial Balance	−78 000	−53 000	−62 000	−96 000
Earnings Before Tax	1 806 000	704 000	76 000	22 000
Tax	398 000	155 000	17 000	5 000
Net Income	1 408 000	549 000	59 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 427 000	5 490 000	4 577 000	4 497 000
Total Current Assets	1 349 000	314 000	389 000	205 000
Total Assets	6 776 000	5 804 000	4 966 000	4 703 000
Total Retained Equity	100 000	191 000	142 000	83 000
Total Equity	1 958 000	2 050 000	2 001 000	1 941 000
Total Long-Term Debt	2 712 000	2 714 000	2 709 000	1 797 000
Total Current Debt	2 106 000	1 041 000	256 000	964 000
Total Equity and Debt	6 776 000	5 804 000	4 966 000	4 703 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 199 000	1 423 000	828 000	548 000
Revenue	2 199 000	1 423 000	828 000	548 000
Cost of Goods Sold	0	7 000	4 000	0
Salary Costs	0	0	0	0
Depreciation	101 000	81 000	73 000	70 000
Impairment	0	0	0	0
Expenditure	316 000	666 000	689 000	430 000
Operating Profit	1 884 000	757 000	138 000	118 000
Financial Income	0	0	0	0
Financial Costs	78 000	53 000	62 000	96 000
Financial Balance	−78 000	−53 000	−62 000	−96 000
Dividends	1 500 000	500 000	0	700 000
Net Income	1 408 000	549 000	59 000	18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 427 000	5 490 000	4 577 000	4 497 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 427 000	5 490 000	4 577 000	4 497 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 427 000	5 490 000	4 577 000	4 497 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	146 000	309 000	157 000
Total Current Assets	1 349 000	314 000	389 000	205 000
Total Assets	6 776 000	5 804 000	4 966 000	4 703 000
Total Equity	1 958 000	2 050 000	2 001 000	1 941 000
Short-Term Group Debt	0	0	113 000	151 000
Total Long-Term Debt	2 712 000	2 714 000	2 709 000	1 797 000
Creditors	38 000	231 000	73 000	72 000
Unpaid Taxes	57 000	22 000	47 000	3 000
Dividends	1 500 000	500 000	0	700 000
Other Current Debt	112 000	137 000	19 000	39 000
Total Current Debt	2 106 000	1 041 000	256 000	964 000
Total Equity and Debt	6 776 000	5 804 000	4 966 000	4 703 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,91 %	26,78 %	2,95 %	0,93 %
Debt-to-Equity Ratio	1,39	1,32	1,35	0,93
Operating Profit Margin	85,68 %	53,2 %	16,67 %	21,53 %
Current Ratio	0,64	0,3	1,52	0,21
Quick Ratio	0,64	0,3	1,52	0,21
Equity Ratio	0,29	0,35	0,4	0,41
Gross Profit Margin	100 %	99,51 %	99,52 %	100 %