MIMERGÅRDEN AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

0,12 %

Current Ratio

6,03

Debt-to-Equity Ratio

31,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 000	0	0	0
Net Income	2 000	−72 000	−36 000	−15 000
Total Assets	62 113 000	13 218 000	4 426 000	3 579 000
Total Equity	1 611 000	2 868 000	2 941 000	2 671 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 000	0	0	0
Expenditure	33 000	72 000	36 000	15 000
Operating Profit	2 000	−72 000	−36 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	2 000	−72 000	−36 000	−15 000
Tax	0	0	0	0
Net Income	2 000	−72 000	−36 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	4 117 000	3 575 000
Total Current Assets	62 113 000	13 218 000	309 000	4 000
Total Assets	62 113 000	13 218 000	4 426 000	3 579 000
Total Retained Equity	2 000	0	−36 000	−960 000
Total Equity	1 611 000	2 868 000	2 941 000	2 671 000
Total Long-Term Debt	50 208 000	0	0	0
Total Current Debt	10 293 000	10 350 000	1 486 000	907 000
Total Equity and Debt	62 113 000	13 218 000	4 426 000	3 579 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 000	0	0	0
Other Income	0	0	0	0
Revenue	35 000	0	0	0
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	33 000	72 000	36 000	15 000
Operating Profit	2 000	−72 000	−36 000	−15 000
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	2 000	−72 000	−36 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	4 117 000	3 575 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	4 117 000	3 575 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	4 117 000	3 575 000
Stock	61 801 000	13 146 000	0	0
Total Investments	0	0	0	0
Cash, Bank	103 000	72 000	0	0
Total Current Assets	62 113 000	13 218 000	309 000	4 000
Total Assets	62 113 000	13 218 000	4 426 000	3 579 000
Total Equity	1 611 000	2 868 000	2 941 000	2 671 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 208 000	0	0	0
Creditors	6 227 000	1 530 000	85 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 066 000	8 820 000	1 400 000	907 000
Total Current Debt	10 293 000	10 350 000	1 486 000	907 000
Total Equity and Debt	62 113 000	13 218 000	4 426 000	3 579 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,12 %	−2,51 %	−1,22 %	−0,56 %
Debt-to-Equity Ratio	31,17	0	0	0
Operating Profit Margin	5,71 %	-	-	-
Current Ratio	6,03	1,28	0,21	0
Quick Ratio	−1,21	−4,73	0,21	0
Equity Ratio	0,03	0,22	0,66	0,75
Gross Profit Margin	100 %	-	-	-