MINERALEN EIENDOM AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,9 %

Current Ratio

3,07

Debt-to-Equity Ratio

6,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 052 000	2 008 000	1 959 000	1 928 000
Net Income	109 000	244 000	272 000	31 000
Total Assets	10 897 000	11 588 000	12 098 000	12 612 000
Total Equity	1 379 000	1 271 000	1 237 000	1 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 052 000	2 008 000	1 959 000	1 928 000
Expenditure	1 462 000	1 378 000	1 250 000	1 393 000
Operating Profit	590 000	630 000	709 000	535 000
Financial Income	0	0	1 000	4 000
Financial Costs	451 000	318 000	361 000	500 000
Financial Balance	−451 000	−318 000	−360 000	−496 000
Earnings Before Tax	139 000	313 000	349 000	39 000
Tax	31 000	69 000	77 000	9 000
Net Income	109 000	244 000	272 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 313 000	10 674 000	11 074 000	11 482 000
Total Current Assets	584 000	914 000	1 024 000	1 130 000
Total Assets	10 897 000	11 588 000	12 098 000	12 612 000
Total Retained Equity	488 000	380 000	346 000	286 000
Total Equity	1 379 000	1 271 000	1 237 000	1 177 000
Total Long-Term Debt	9 327 000	9 856 000	10 427 000	10 967 000
Total Current Debt	190 000	460 000	434 000	468 000
Total Equity and Debt	10 897 000	11 588 000	12 098 000	12 612 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 052 000	2 008 000	1 959 000	1 928 000
Revenue	2 052 000	2 008 000	1 959 000	1 928 000
Cost of Goods Sold	0	0	0	0
Salary Costs	732 000	716 000	600 000	617 000
Depreciation	331 000	331 000	332 000	332 000
Impairment	0	0	0	0
Expenditure	1 462 000	1 378 000	1 250 000	1 393 000
Operating Profit	590 000	630 000	709 000	535 000
Financial Income	0	0	1 000	4 000
Financial Costs	451 000	318 000	361 000	500 000
Financial Balance	−451 000	−318 000	−360 000	−496 000
Dividends	0	210 000	212 000	150 000
Net Income	109 000	244 000	272 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	145 000	175 000	244 000	321 000
Real Eastate	10 124 000	10 442 000	10 761 000	11 080 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	57 000	69 000	81 000
Total Tangible Assets	10 168 000	10 499 000	10 830 000	11 162 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 313 000	10 674 000	11 074 000	11 482 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	494 000	836 000	941 000	1 059 000
Total Current Assets	584 000	914 000	1 024 000	1 130 000
Total Assets	10 897 000	11 588 000	12 098 000	12 612 000
Total Equity	1 379 000	1 271 000	1 237 000	1 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 327 000	9 856 000	10 427 000	10 967 000
Creditors	42 000	13 000	9 000	133 000
Unpaid Taxes	60 000	120 000	137 000	94 000
Dividends	0	210 000	212 000	150 000
Other Current Debt	88 000	117 000	77 000	91 000
Total Current Debt	190 000	460 000	434 000	468 000
Total Equity and Debt	10 897 000	11 588 000	12 098 000	12 612 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,9 %	19,2 %	21,99 %	2,63 %
Debt-to-Equity Ratio	6,76	7,75	8,43	9,32
Operating Profit Margin	28,75 %	31,37 %	36,19 %	27,75 %
Current Ratio	3,07	1,99	2,36	2,41
Quick Ratio	3,07	1,99	2,36	2,41
Equity Ratio	0,13	0,11	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %