MINDE BYGG AS

7088 HEIMDAL

Finances

Share Ownership

Return on Equity

15,18 %

Current Ratio

0,3

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 171 000	2 437 000	2 858 000	2 656 000
Net Income	1 291 000	752 000	2 185 000	1 324 000
Total Assets	14 104 000	11 031 000	12 212 000	12 373 000
Total Equity	8 502 000	8 411 000	8 259 000	7 274 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 171 000	2 437 000	2 858 000	2 656 000
Expenditure	536 000	637 000	597 000	906 000
Operating Profit	1 635 000	1 800 000	2 261 000	1 749 000
Financial Income	4 000	12 000	14 000	8 000
Financial Costs	0	8 000	0	34 000
Financial Balance	4 000	4 000	14 000	−26 000
Earnings Before Tax	1 638 000	1 804 000	2 275 000	1 724 000
Tax	347 000	1 051 000	90 000	400 000
Net Income	1 291 000	752 000	2 185 000	1 324 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 549 000	10 473 000	10 859 000	11 245 000
Total Current Assets	555 000	558 000	1 353 000	1 127 000
Total Assets	14 104 000	11 031 000	12 212 000	12 373 000
Total Retained Equity	8 402 000	8 311 000	8 159 000	7 174 000
Total Equity	8 502 000	8 411 000	8 259 000	7 274 000
Total Long-Term Debt	3 778 000	1 341 000	2 583 000	3 469 000
Total Current Debt	1 824 000	1 279 000	1 370 000	1 629 000
Total Equity and Debt	14 104 000	11 031 000	12 212 000	12 373 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 171 000	2 437 000	2 858 000	2 656 000
Revenue	2 171 000	2 437 000	2 858 000	2 656 000
Cost of Goods Sold	0	0	0	0
Salary Costs	25 000	0	10 000	12 000
Depreciation	190 000	386 000	386 000	386 000
Impairment	0	0	0	0
Expenditure	536 000	637 000	597 000	906 000
Operating Profit	1 635 000	1 800 000	2 261 000	1 749 000
Financial Income	4 000	12 000	14 000	8 000
Financial Costs	0	8 000	0	34 000
Financial Balance	4 000	4 000	14 000	−26 000
Dividends	1 200 000	600 000	1 200 000	1 200 000
Net Income	1 291 000	752 000	2 185 000	1 324 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	420 000	420 000	420 000	420 000
Real Eastate	9 863 000	10 053 000	10 439 000	10 826 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 863 000	10 053 000	10 439 000	10 826 000
Total Fiancial Fixed Assets	3 266 000	0	0	0
Total Fixed Assets	13 549 000	10 473 000	10 859 000	11 245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	519 000	539 000	1 242 000	1 186 000
Total Current Assets	555 000	558 000	1 353 000	1 127 000
Total Assets	14 104 000	11 031 000	12 212 000	12 373 000
Total Equity	8 502 000	8 411 000	8 259 000	7 274 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 778 000	1 341 000	2 583 000	3 469 000
Creditors	47 000	26 000	20 000	21 000
Unpaid Taxes	81 000	85 000	107 000	53 000
Dividends	1 200 000	600 000	1 200 000	1 200 000
Other Current Debt	48 000	43 000	43 000	43 000
Total Current Debt	1 824 000	1 279 000	1 370 000	1 629 000
Total Equity and Debt	14 104 000	11 031 000	12 212 000	12 373 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,18 %	8,94 %	26,46 %	18,2 %
Debt-to-Equity Ratio	0,44	0,16	0,31	0,48
Operating Profit Margin	75,31 %	73,86 %	79,11 %	65,85 %
Current Ratio	0,3	0,44	0,99	0,69
Quick Ratio	0,3	0,44	0,99	0,69
Equity Ratio	0,6	0,76	0,68	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %