MINDE CONSULTING AS

5113 TERTNES

Finances

Share Ownership

Return on Equity

985,71 %

Current Ratio

3,16

Debt-to-Equity Ratio

49,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	141 000	0	21 000	195 000
Net Income	69 000	−22 000	−2 000	25 000
Total Assets	521 000	283 000	310 000	337 000
Total Equity	7 000	−63 000	−41 000	−38 000

Income (NOK)	2022	2021	2020	2019
Revenue	141 000	0	21 000	195 000
Expenditure	58 000	22 000	25 000	161 000
Operating Profit	83 000	−22 000	−3 000	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	83 000	−22 000	−3 000	34 000
Tax	14 000	0	−1 000	9 000
Net Income	69 000	−22 000	−2 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	521 000	283 000	310 000	337 000
Total Assets	521 000	283 000	310 000	337 000
Total Retained Equity	−1 316 000	−1 385 000	−1 363 000	−1 361 000
Total Equity	7 000	−63 000	−41 000	−38 000
Total Long-Term Debt	349 000	349 000	349 000	349 000
Total Current Debt	165 000	−4 000	2 000	26 000
Total Equity and Debt	521 000	283 000	310 000	337 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	141 000	0	21 000	195 000
Other Income	0	0	0	0
Revenue	141 000	0	21 000	195 000
Cost of Goods Sold	21 000	0	4 000	115 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	58 000	22 000	25 000	161 000
Operating Profit	83 000	−22 000	−3 000	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	69 000	−22 000	−2 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	137 000	284 000	311 000	324 000
Total Current Assets	521 000	283 000	310 000	337 000
Total Assets	521 000	283 000	310 000	337 000
Total Equity	7 000	−63 000	−41 000	−38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	349 000	349 000	349 000	349 000
Creditors	0	0	0	0
Unpaid Taxes	25 000	−5 000	0	11 000
Dividends	0	0	0	0
Other Current Debt	127 000	2 000	2 000	6 000
Total Current Debt	165 000	−4 000	2 000	26 000
Total Equity and Debt	521 000	283 000	310 000	337 000

Financial indicators	2022	2021	2020	2019
Return on Equity	985,71 %	34,92 %	4,88 %	−65,79 %
Debt-to-Equity Ratio	49,86	−5,54	−8,51	−9,18
Operating Profit Margin	58,87 %	-	−14,29 %	17,44 %
Current Ratio	3,16	−70,75	155	12,96
Quick Ratio	3,16	−70,75	155	12,96
Equity Ratio	0,01	−0,22	−0,13	−0,11
Gross Profit Margin	85,11 %	-	80,95 %	41,03 %