MINNABU AS

3570 ÅL

Finances

Share Ownership

Return on Equity

8,47 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	754 000	723 000	708 000	696 000
Net Income	425 000	284 000	273 000	432 000
Total Assets	6 171 000	6 019 000	5 570 000	5 416 000
Total Equity	5 017 000	4 592 000	4 307 000	4 034 000

Income (NOK)	2022	2021	2020	2019
Revenue	754 000	723 000	708 000	696 000
Expenditure	293 000	433 000	439 000	195 000
Operating Profit	461 000	290 000	269 000	501 000
Financial Income	84 000	79 000	87 000	93 000
Financial Costs	0	4 000	7 000	41 000
Financial Balance	84 000	75 000	80 000	52 000
Earnings Before Tax	545 000	365 000	350 000	553 000
Tax	120 000	80 000	77 000	122 000
Net Income	425 000	284 000	273 000	432 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 788 000	5 789 000	5 311 000	5 311 000
Total Current Assets	383 000	231 000	259 000	105 000
Total Assets	6 171 000	6 019 000	5 570 000	5 416 000
Total Retained Equity	4 917 000	4 492 000	4 207 000	3 934 000
Total Equity	5 017 000	4 592 000	4 307 000	4 034 000
Total Long-Term Debt	840 000	1 145 000	995 000	1 114 000
Total Current Debt	314 000	283 000	268 000	268 000
Total Equity and Debt	6 171 000	6 019 000	5 570 000	5 416 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	15 000	4 000	696 000
Other Income	744 000	709 000	704 000	0
Revenue	754 000	723 000	708 000	696 000
Cost of Goods Sold	0	0	0	0
Salary Costs	138 000	267 000	266 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	293 000	433 000	439 000	195 000
Operating Profit	461 000	290 000	269 000	501 000
Financial Income	84 000	79 000	87 000	93 000
Financial Costs	0	4 000	7 000	41 000
Financial Balance	84 000	75 000	80 000	52 000
Dividends	0	0	0	0
Net Income	425 000	284 000	273 000	432 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 788 000	5 789 000	5 311 000	5 311 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 788 000	5 789 000	5 311 000	5 311 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 788 000	5 789 000	5 311 000	5 311 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	378 000	148 000	168 000	12 000
Total Current Assets	383 000	231 000	259 000	105 000
Total Assets	6 171 000	6 019 000	5 570 000	5 416 000
Total Equity	5 017 000	4 592 000	4 307 000	4 034 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	840 000	1 145 000	995 000	1 114 000
Creditors	0	0	0	6 000
Unpaid Taxes	170 000	156 000	165 000	137 000
Dividends	0	0	0	0
Other Current Debt	24 000	47 000	26 000	3 000
Total Current Debt	314 000	283 000	268 000	268 000
Total Equity and Debt	6 171 000	6 019 000	5 570 000	5 416 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,47 %	6,18 %	6,34 %	10,71 %
Debt-to-Equity Ratio	0,17	0,25	0,23	0,28
Operating Profit Margin	61,14 %	40,11 %	37,99 %	71,98 %
Current Ratio	1,22	0,82	0,97	0,39
Quick Ratio	1,22	0,82	0,97	0,39
Equity Ratio	0,81	0,76	0,77	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %