MINEL KREATIV ELEKTRO ASKIM AS

1814 ASKIM

Finances

Share Ownership

Return on Equity

89,78 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 265 000	14 627 000	17 270 000	14 017 000
Net Income	1 397 000	−498 000	69 000	104 000
Total Assets	6 207 000	4 963 000	6 346 000	4 956 000
Total Equity	1 556 000	1 089 000	1 587 000	1 660 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 265 000	14 627 000	17 270 000	14 017 000
Expenditure	16 463 000	15 228 000	17 160 000	13 866 000
Operating Profit	1 802 000	−601 000	109 000	152 000
Financial Income	6 000	1 000	6 000	1 000
Financial Costs	15 000	38 000	26 000	20 000
Financial Balance	−9 000	−37 000	−20 000	−19 000
Earnings Before Tax	1 794 000	−638 000	89 000	133 000
Tax	397 000	−140 000	19 000	29 000
Net Income	1 397 000	−498 000	69 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	333 000	426 000	254 000	249 000
Total Current Assets	5 873 000	4 537 000	6 092 000	4 706 000
Total Assets	6 207 000	4 963 000	6 346 000	4 956 000
Total Retained Equity	1 353 000	886 000	1 384 000	1 457 000
Total Equity	1 556 000	1 089 000	1 587 000	1 660 000
Total Long-Term Debt	51 000	16 000	0	0
Total Current Debt	4 600 000	3 858 000	4 759 000	3 296 000
Total Equity and Debt	6 207 000	4 963 000	6 346 000	4 956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 265 000	14 627 000	17 270 000	14 017 000
Other Income	0	0	0	0
Revenue	18 265 000	14 627 000	17 270 000	14 017 000
Cost of Goods Sold	7 219 000	5 634 000	7 482 000	4 494 000
Salary Costs	6 667 000	6 845 000	7 020 000	6 889 000
Depreciation	92 000	61 000	40 000	18 000
Impairment	0	0	0	0
Expenditure	16 463 000	15 228 000	17 160 000	13 866 000
Operating Profit	1 802 000	−601 000	109 000	152 000
Financial Income	6 000	1 000	6 000	1 000
Financial Costs	15 000	38 000	26 000	20 000
Financial Balance	−9 000	−37 000	−20 000	−19 000
Dividends	930 000	0	142 000	100 000
Net Income	1 397 000	−498 000	69 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	333 000	426 000	251 000	227 000
Total Tangible Assets	333 000	426 000	251 000	227 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	333 000	426 000	254 000	249 000
Stock	1 143 000	1 011 000	1 240 000	996 000
Total Investments	0	0	0	0
Cash, Bank	224 000	182 000	322 000	97 000
Total Current Assets	5 873 000	4 537 000	6 092 000	4 706 000
Total Assets	6 207 000	4 963 000	6 346 000	4 956 000
Total Equity	1 556 000	1 089 000	1 587 000	1 660 000
Short-Term Group Debt	0	0	195 000	0
Total Long-Term Debt	51 000	16 000	0	0
Creditors	1 388 000	930 000	1 859 000	1 163 000
Unpaid Taxes	718 000	867 000	964 000	881 000
Dividends	930 000	0	142 000	100 000
Other Current Debt	2 132 000	2 060 000	1 741 000	1 225 000
Total Current Debt	4 600 000	3 858 000	4 759 000	3 296 000
Total Equity and Debt	6 207 000	4 963 000	6 346 000	4 956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,78 %	−45,73 %	4,35 %	6,27 %
Debt-to-Equity Ratio	0,03	0,01	0	0
Operating Profit Margin	9,87 %	−4,11 %	0,63 %	1,08 %
Current Ratio	1,28	1,18	1,28	1,43
Quick Ratio	1,7	1,59	1,73	2,05
Equity Ratio	0,25	0,22	0,25	0,33
Gross Profit Margin	60,48 %	61,48 %	56,68 %	67,94 %