MIM GÅRDEN AS

1850 MYSEN

Finances

Return on Equity

3,3 %

Current Ratio

0,76

Debt-to-Equity Ratio

5,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 042 000	1 920 000	2 151 000	2 165 000
Net Income	44 000	26 000	−292 000	79 000
Total Assets	8 775 000	9 477 000	9 845 000	10 490 000
Total Equity	1 332 000	1 288 000	1 262 000	1 554 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 042 000	1 920 000	2 151 000	2 165 000
Expenditure	1 751 000	1 646 000	2 218 000	1 732 000
Operating Profit	292 000	274 000	−66 000	433 000
Financial Income	10 000	11 000	11 000	16 000
Financial Costs	245 000	251 000	319 000	347 000
Financial Balance	−235 000	−240 000	−308 000	−331 000
Earnings Before Tax	57 000	33 000	−375 000	101 000
Tax	12 000	7 000	−82 000	22 000
Net Income	44 000	26 000	−292 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 368 000	8 857 000	9 171 000	9 506 000
Total Current Assets	408 000	620 000	675 000	984 000
Total Assets	8 775 000	9 477 000	9 845 000	10 490 000
Total Retained Equity	263 000	219 000	193 000	485 000
Total Equity	1 332 000	1 288 000	1 262 000	1 554 000
Total Long-Term Debt	6 909 000	7 643 000	8 087 000	8 274 000
Total Current Debt	534 000	547 000	496 000	661 000
Total Equity and Debt	8 775 000	9 477 000	9 845 000	10 490 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 042 000	1 920 000	2 151 000	2 165 000
Revenue	2 042 000	1 920 000	2 151 000	2 165 000
Cost of Goods Sold	0	0	0	0
Salary Costs	104 000	261 000	264 000	190 000
Depreciation	337 000	336 000	335 000	333 000
Impairment	0	0	0	0
Expenditure	1 751 000	1 646 000	2 218 000	1 732 000
Operating Profit	292 000	274 000	−66 000	433 000
Financial Income	10 000	11 000	11 000	16 000
Financial Costs	245 000	251 000	319 000	347 000
Financial Balance	−235 000	−240 000	−308 000	−331 000
Dividends	0	0	0	0
Net Income	44 000	26 000	−292 000	79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 287 000	8 611 000	8 936 000	9 260 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	81 000	94 000	83 000	94 000
Total Tangible Assets	8 368 000	8 705 000	9 019 000	9 354 000
Total Fiancial Fixed Assets	0	152 000	152 000	152 000
Total Fixed Assets	8 368 000	8 857 000	9 171 000	9 506 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	156 000	146 000	243 000	410 000
Total Current Assets	408 000	620 000	675 000	984 000
Total Assets	8 775 000	9 477 000	9 845 000	10 490 000
Total Equity	1 332 000	1 288 000	1 262 000	1 554 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 909 000	7 643 000	8 087 000	8 274 000
Creditors	89 000	148 000	61 000	173 000
Unpaid Taxes	27 000	13 000	13 000	37 000
Dividends	0	0	0	0
Other Current Debt	419 000	386 000	423 000	452 000
Total Current Debt	534 000	547 000	496 000	661 000
Total Equity and Debt	8 775 000	9 477 000	9 845 000	10 490 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,3 %	2,02 %	−23,14 %	5,08 %
Debt-to-Equity Ratio	5,19	5,93	6,41	5,32
Operating Profit Margin	14,3 %	14,27 %	−3,07 %	20 %
Current Ratio	0,76	1,13	1,36	1,49
Quick Ratio	0,76	1,13	1,36	1,49
Equity Ratio	0,15	0,14	0,13	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %