MIN ÁJA AS

9730 KARASJOK

Finances

Return on Equity

−18,04 %

Current Ratio

0,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 445 000	3 181 000	2 727 000	3 264 000
Net Income	−79 000	−360 000	54 000	145 000
Total Assets	10 341 000	7 461 000	3 552 000	2 946 000
Total Equity	438 000	517 000	877 000	1 323 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 445 000	3 181 000	2 727 000	3 264 000
Expenditure	4 034 000	3 540 000	2 639 000	3 384 000
Operating Profit	411 000	−360 000	87 000	−121 000
Financial Income	2 000	0	4 000	1 000
Financial Costs	515 000	101 000	21 000	2 000
Financial Balance	−513 000	−101 000	−17 000	−1 000
Earnings Before Tax	−102 000	−460 000	69 000	−122 000
Tax	−22 000	−101 000	15 000	−266 000
Net Income	−79 000	−360 000	54 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 743 000	6 061 000	2 705 000	2 287 000
Total Current Assets	598 000	1 400 000	847 000	659 000
Total Assets	10 341 000	7 461 000	3 552 000	2 946 000
Total Retained Equity	−1 272 000	−1 193 000	−833 000	−577 000
Total Equity	438 000	517 000	877 000	1 323 000
Total Long-Term Debt	4 818 000	2 435 000	2 488 000	1 055 000
Total Current Debt	5 085 000	4 509 000	186 000	568 000
Total Equity and Debt	10 341 000	7 461 000	3 552 000	2 946 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 115 000	3 144 000	2 632 000	3 036 000
Other Income	331 000	37 000	94 000	227 000
Revenue	4 445 000	3 181 000	2 727 000	3 264 000
Cost of Goods Sold	111 000	121 000	67 000	160 000
Salary Costs	1 845 000	1 433 000	1 151 000	1 641 000
Depreciation	728 000	382 000	395 000	341 000
Impairment	0	0	0	0
Expenditure	4 034 000	3 540 000	2 639 000	3 384 000
Operating Profit	411 000	−360 000	87 000	−121 000
Financial Income	2 000	0	4 000	1 000
Financial Costs	515 000	101 000	21 000	2 000
Financial Balance	−513 000	−101 000	−17 000	−1 000
Dividends	0	0	0	0
Net Income	−79 000	−360 000	54 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	404 000	381 000	281 000	282 000
Real Eastate	8 851 000	5 255 000	1 974 000	1 370 000
Machinery and Plant Facilities	23 000	37 000	357 000	526 000
Fixtures	426 000	365 000	93 000	108 000
Total Tangible Assets	9 300 000	5 657 000	2 425 000	2 005 000
Total Fiancial Fixed Assets	39 000	22 000	0	0
Total Fixed Assets	9 743 000	6 061 000	2 705 000	2 287 000
Stock	17 000	17 000	17 000	17 000
Total Investments	0	0	0	0
Cash, Bank	469 000	810 000	607 000	481 000
Total Current Assets	598 000	1 400 000	847 000	659 000
Total Assets	10 341 000	7 461 000	3 552 000	2 946 000
Total Equity	438 000	517 000	877 000	1 323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 818 000	2 435 000	2 488 000	1 055 000
Creditors	55 000	640 000	153 000	463 000
Unpaid Taxes	96 000	51 000	−110 000	−45 000
Dividends	0	0	0	0
Other Current Debt	182 000	148 000	130 000	150 000
Total Current Debt	5 085 000	4 509 000	186 000	568 000
Total Equity and Debt	10 341 000	7 461 000	3 552 000	2 946 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,04 %	−69,63 %	6,16 %	10,96 %
Debt-to-Equity Ratio	11	4,71	2,84	0,8
Operating Profit Margin	9,25 %	−11,32 %	3,19 %	−3,71 %
Current Ratio	0,12	0,31	4,55	1,16
Quick Ratio	0,12	0,31	5,01	1,2
Equity Ratio	0,04	0,07	0,25	0,45
Gross Profit Margin	97,5 %	96,2 %	97,54 %	95,1 %