MINKOPI.NO AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

54,17 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	523 000	225 000	175 000	554 000
Net Income	130 000	−172 000	−143 000	104 000
Total Assets	455 000	742 000	339 000	465 000
Total Equity	240 000	229 000	17 000	161 000

Income (NOK)	2022	2021	2020	2019
Revenue	523 000	225 000	175 000	554 000
Expenditure	363 000	437 000	357 000	421 000
Operating Profit	160 000	−212 000	−182 000	133 000
Financial Income	6 000	0	0	0
Financial Costs	0	8 000	2 000	0
Financial Balance	6 000	−8 000	−2 000	0
Earnings Before Tax	166 000	−220 000	−184 000	134 000
Tax	37 000	−48 000	−40 000	29 000
Net Income	130 000	−172 000	−143 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	60 000	19 000
Total Current Assets	455 000	742 000	279 000	446 000
Total Assets	455 000	742 000	339 000	465 000
Total Retained Equity	−1 788 000	−1 799 000	−1 627 000	−1 484 000
Total Equity	240 000	229 000	17 000	161 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	212 000	513 000	322 000	305 000
Total Equity and Debt	455 000	742 000	339 000	465 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	523 000	225 000	175 000	554 000
Other Income	0	0	0	0
Revenue	523 000	225 000	175 000	554 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	363 000	437 000	357 000	421 000
Operating Profit	160 000	−212 000	−182 000	133 000
Financial Income	6 000	0	0	0
Financial Costs	0	8 000	2 000	0
Financial Balance	6 000	−8 000	−2 000	0
Dividends	0	0	0	0
Net Income	130 000	−172 000	−143 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	60 000	19 000
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	0	0	0	0
Total Fixed Assets	0	0	60 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	22 000	37 000	366 000
Total Current Assets	455 000	742 000	279 000	446 000
Total Assets	455 000	742 000	339 000	465 000
Total Equity	240 000	229 000	17 000	161 000
Short-Term Group Debt	152 000	488 000	302 000	221 000
Total Long-Term Debt	3 000	0	0	0
Creditors	22 000	24 000	20 000	25 000
Unpaid Taxes	37 000	0	0	58 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	212 000	513 000	322 000	305 000
Total Equity and Debt	455 000	742 000	339 000	465 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,17 %	−75,11 %	−841,18 %	64,6 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	30,59 %	−94,22 %	−104 %	24,01 %
Current Ratio	2,15	1,45	0,87	1,46
Quick Ratio	2,15	1,45	0,87	1,46
Equity Ratio	0,53	0,31	0,05	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %