MINI AS

7061 TRONDHEIM

Finances

Return on Equity

31,82 %

Current Ratio

1,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 152 000	1 254 000	1 219 000	1 969 000
Net Income	791 000	752 000	580 000	842 000
Total Assets	3 366 000	3 693 000	2 925 000	2 820 000
Total Equity	2 486 000	2 195 000	1 943 000	1 864 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 152 000	1 254 000	1 219 000	1 969 000
Expenditure	144 000	288 000	471 000	1 137 000
Operating Profit	1 008 000	966 000	748 000	832 000
Financial Income	12 000	1 000	2 000	4 000
Financial Costs	0	0	5 000	−224 000
Financial Balance	12 000	1 000	−3 000	228 000
Earnings Before Tax	1 019 000	967 000	745 000	1 060 000
Tax	229 000	215 000	165 000	217 000
Net Income	791 000	752 000	580 000	842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 102 000	2 102 000	2 102 000	2 106 000
Total Current Assets	1 264 000	1 591 000	823 000	714 000
Total Assets	3 366 000	3 693 000	2 925 000	2 820 000
Total Retained Equity	2 386 000	2 095 000	1 843 000	1 764 000
Total Equity	2 486 000	2 195 000	1 943 000	1 864 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	880 000	1 498 000	981 000	956 000
Total Equity and Debt	3 366 000	3 693 000	2 925 000	2 820 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 152 000	1 254 000	1 219 000	1 969 000
Other Income	0	0	0	0
Revenue	1 152 000	1 254 000	1 219 000	1 969 000
Cost of Goods Sold	0	0	6 000	0
Salary Costs	0	27 000	384 000	741 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	144 000	288 000	471 000	1 137 000
Operating Profit	1 008 000	966 000	748 000	832 000
Financial Income	12 000	1 000	2 000	4 000
Financial Costs	0	0	5 000	−224 000
Financial Balance	12 000	1 000	−3 000	228 000
Dividends	500 000	500 000	500 000	0
Net Income	791 000	752 000	580 000	842 000

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	2 102 000	2 102 000	2 102 000	2 106 000
Total Fixed Assets	2 102 000	2 102 000	2 102 000	2 106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 246 000	1 586 000	514 000	714 000
Total Current Assets	1 264 000	1 591 000	823 000	714 000
Total Assets	3 366 000	3 693 000	2 925 000	2 820 000
Total Equity	2 486 000	2 195 000	1 943 000	1 864 000
Short-Term Group Debt	0	0	2 000	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	6 000	2 000	2 000
Unpaid Taxes	95 000	124 000	32 000	187 000
Dividends	500 000	500 000	500 000	0
Other Current Debt	132 000	729 000	179 000	49 000
Total Current Debt	880 000	1 498 000	981 000	956 000
Total Equity and Debt	3 366 000	3 693 000	2 925 000	2 820 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,82 %	34,26 %	29,85 %	45,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	87,5 %	77,03 %	61,36 %	42,25 %
Current Ratio	1,44	1,06	0,84	0,75
Quick Ratio	1,44	1,06	0,84	0,75
Equity Ratio	0,74	0,59	0,66	0,66
Gross Profit Margin	100 %	100 %	99,51 %	100 %