MINDER AS

0367 OSLO

Finances

Return on Equity

−32,91 %

Current Ratio

17,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 812 000	1 728 000	1 702 000	1 536 000
Net Income	−2 210 000	148 000	−252 000	2 343 000
Total Assets	7 126 000	9 337 000	12 992 000	13 524 000
Total Equity	6 715 000	8 925 000	12 277 000	12 829 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 812 000	1 728 000	1 702 000	1 536 000
Expenditure	783 000	693 000	699 000	787 000
Operating Profit	1 030 000	1 035 000	1 003 000	749 000
Financial Income	−1 947 000	1 108 000	−375 000	1 796 000
Financial Costs	1 062 000	1 759 000	656 000	33 000
Financial Balance	−3 009 000	−651 000	−1 031 000	1 763 000
Earnings Before Tax	−1 980 000	385 000	−28 000	2 512 000
Tax	230 000	237 000	224 000	169 000
Net Income	−2 210 000	148 000	−252 000	2 343 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 126 000	9 337 000	12 992 000	13 524 000
Total Assets	7 126 000	9 337 000	12 992 000	13 524 000
Total Retained Equity	6 593 000	8 803 000	12 155 000	12 707 000
Total Equity	6 715 000	8 925 000	12 277 000	12 829 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	410 000	412 000	715 000	695 000
Total Equity and Debt	7 126 000	9 337 000	12 992 000	13 524 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 812 000	1 728 000	1 702 000	1 536 000
Other Income	0	0	0	0
Revenue	1 812 000	1 728 000	1 702 000	1 536 000
Cost of Goods Sold	0	0	0	0
Salary Costs	723 000	627 000	625 000	638 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	783 000	693 000	699 000	787 000
Operating Profit	1 030 000	1 035 000	1 003 000	749 000
Financial Income	−1 947 000	1 108 000	−375 000	1 796 000
Financial Costs	1 062 000	1 759 000	656 000	33 000
Financial Balance	−3 009 000	−651 000	−1 031 000	1 763 000
Dividends	0	0	300 000	300 000
Net Income	−2 210 000	148 000	−252 000	2 343 000

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	5 737 000	8 443 000	10 069 000	11 176 000
Cash, Bank	1 257 000	769 000	2 712 000	2 172 000
Total Current Assets	7 126 000	9 337 000	12 992 000	13 524 000
Total Assets	7 126 000	9 337 000	12 992 000	13 524 000
Total Equity	6 715 000	8 925 000	12 277 000	12 829 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	4 000	4 000	0
Unpaid Taxes	114 000	121 000	141 000	151 000
Dividends	0	0	300 000	300 000
Other Current Debt	58 000	50 000	347 000	375 000
Total Current Debt	410 000	412 000	715 000	695 000
Total Equity and Debt	7 126 000	9 337 000	12 992 000	13 524 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−32,91 %	1,66 %	−2,05 %	18,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	56,84 %	59,9 %	58,93 %	48,76 %
Current Ratio	17,38	22,66	18,17	19,46
Quick Ratio	17,38	22,66	18,17	19,46
Equity Ratio	0,94	0,96	0,94	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %