MIN BLOM AS

5610 ØYSTESE

Finances

Share Ownership

Return on Equity

−40,59 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 297 000	2 822 000	3 236 000	3 264 000
Net Income	−41 000	−53 000	−305 000	74 000
Total Assets	966 000	787 000	713 000	1 052 000
Total Equity	101 000	142 000	195 000	500 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 297 000	2 822 000	3 236 000	3 264 000
Expenditure	3 309 000	2 907 000	3 624 000	3 153 000
Operating Profit	−12 000	−86 000	−388 000	112 000
Financial Income	0	0	1 000	1 000
Financial Costs	39 000	4 000	4 000	16 000
Financial Balance	−39 000	−4 000	−3 000	−15 000
Earnings Before Tax	−51 000	−89 000	−391 000	97 000
Tax	−10 000	−36 000	−86 000	23 000
Net Income	−41 000	−53 000	−305 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	162 000	173 000	107 000	47 000
Total Current Assets	805 000	614 000	606 000	1 005 000
Total Assets	966 000	787 000	713 000	1 052 000
Total Retained Equity	1 000	42 000	95 000	400 000
Total Equity	101 000	142 000	195 000	500 000
Total Long-Term Debt	0	0	0	102 000
Total Current Debt	865 000	645 000	519 000	450 000
Total Equity and Debt	966 000	787 000	713 000	1 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 122 000	2 550 000	2 887 000	3 264 000
Other Income	175 000	272 000	349 000	0
Revenue	3 297 000	2 822 000	3 236 000	3 264 000
Cost of Goods Sold	2 762 000	2 374 000	3 082 000	1 381 000
Salary Costs	11 000	8 000	16 000	1 200 000
Depreciation	22 000	20 000	20 000	54 000
Impairment	0	0	0	0
Expenditure	3 309 000	2 907 000	3 624 000	3 153 000
Operating Profit	−12 000	−86 000	−388 000	112 000
Financial Income	0	0	1 000	1 000
Financial Costs	39 000	4 000	4 000	16 000
Financial Balance	−39 000	−4 000	−3 000	−15 000
Dividends	0	0	0	0
Net Income	−41 000	−53 000	−305 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	125 000	114 000	95 000	14 000
Real Eastate	0	0	0	28 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	54 000	7 000	0
Total Tangible Assets	32 000	54 000	7 000	28 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	162 000	173 000	107 000	47 000
Stock	594 000	329 000	267 000	317 000
Total Investments	0	0	0	0
Cash, Bank	142 000	134 000	119 000	499 000
Total Current Assets	805 000	614 000	606 000	1 005 000
Total Assets	966 000	787 000	713 000	1 052 000
Total Equity	101 000	142 000	195 000	500 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	102 000
Creditors	409 000	340 000	407 000	58 000
Unpaid Taxes	32 000	36 000	0	240 000
Dividends	0	0	0	0
Other Current Debt	101 000	269 000	111 000	131 000
Total Current Debt	865 000	645 000	519 000	450 000
Total Equity and Debt	966 000	787 000	713 000	1 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,59 %	−37,32 %	−156,41 %	14,8 %
Debt-to-Equity Ratio	0	0	0	0,2
Operating Profit Margin	−0,36 %	−3,05 %	−11,99 %	3,43 %
Current Ratio	0,93	0,95	1,17	2,23
Quick Ratio	2,97	1,94	2,4	7,56
Equity Ratio	0,1	0,18	0,27	0,48
Gross Profit Margin	16,23 %	15,88 %	4,76 %	57,69 %