MINPRO INTERNATIONAL AS

7017 TRONDHEIM

Finances

Share Ownership

Return on Equity

−116,85 %

Current Ratio

0,87

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	399 000	1 239 000	61 000	705 000
Net Income	104 000	102 000	−131 000	5 000
Total Assets	610 000	371 000	227 000	305 000
Total Equity	−89 000	−193 000	−294 000	−163 000

Income (NOK)	2022	2021	2020	2019
Revenue	399 000	1 239 000	61 000	705 000
Expenditure	296 000	1 138 000	192 000	701 000
Operating Profit	104 000	102 000	−131 000	5 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	104 000	102 000	−131 000	5 000
Tax	0	0	0	0
Net Income	104 000	102 000	−131 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	610 000	371 000	227 000	305 000
Total Assets	610 000	371 000	227 000	305 000
Total Retained Equity	−199 000	−303 000	−404 000	−273 000
Total Equity	−89 000	−193 000	−294 000	−163 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	699 000	564 000	521 000	468 000
Total Equity and Debt	610 000	371 000	227 000	305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	399 000	1 239 000	61 000	705 000
Other Income	0	0	0	0
Revenue	399 000	1 239 000	61 000	705 000
Cost of Goods Sold	185 000	1 070 000	34 000	546 000
Salary Costs	3 000	1 000	0	−3 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	296 000	1 138 000	192 000	701 000
Operating Profit	104 000	102 000	−131 000	5 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	104 000	102 000	−131 000	5 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	448 000	236 000	213 000	244 000
Total Current Assets	610 000	371 000	227 000	305 000
Total Assets	610 000	371 000	227 000	305 000
Total Equity	−89 000	−193 000	−294 000	−163 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	0	3 000	31 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	644 000	564 000	518 000	437 000
Total Current Debt	699 000	564 000	521 000	468 000
Total Equity and Debt	610 000	371 000	227 000	305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−116,85 %	−52,85 %	44,56 %	−3,07 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	26,07 %	8,23 %	−214,75 %	0,71 %
Current Ratio	0,87	0,66	0,44	0,65
Quick Ratio	0,87	0,66	0,44	0,65
Equity Ratio	−0,15	−0,52	−1,3	−0,53
Gross Profit Margin	53,63 %	13,64 %	44,26 %	22,55 %