INSJ AS

1166 OSLO

Finances

Return on Equity

−48,71 %

Current Ratio

5,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 000	1 876 000	1 925 000	1 738 000
Net Income	−775 000	1 201 000	729 000	507 000
Total Assets	1 910 000	2 851 000	2 419 000	1 879 000
Total Equity	1 591 000	2 367 000	1 666 000	1 487 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 000	1 876 000	1 925 000	1 738 000
Expenditure	560 000	880 000	1 145 000	1 111 000
Operating Profit	−557 000	996 000	780 000	628 000
Financial Income	0	424 000	125 000	23 000
Financial Costs	0	0	3 000	1 000
Financial Balance	0	424 000	122 000	22 000
Earnings Before Tax	−558 000	1 420 000	902 000	650 000
Tax	218 000	219 000	173 000	142 000
Net Income	−775 000	1 201 000	729 000	507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	145 000	119 000	34 000
Total Current Assets	1 754 000	2 705 000	2 300 000	1 845 000
Total Assets	1 910 000	2 851 000	2 419 000	1 879 000
Total Retained Equity	1 561 000	2 337 000	1 636 000	1 457 000
Total Equity	1 591 000	2 367 000	1 666 000	1 487 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	318 000	484 000	753 000	392 000
Total Equity and Debt	1 910 000	2 851 000	2 419 000	1 879 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 000	1 876 000	1 925 000	1 738 000
Other Income	0	0	0	0
Revenue	2 000	1 876 000	1 925 000	1 738 000
Cost of Goods Sold	0	0	0	0
Salary Costs	464 000	780 000	959 000	948 000
Depreciation	19 000	14 000	18 000	15 000
Impairment	0	0	0	0
Expenditure	560 000	880 000	1 145 000	1 111 000
Operating Profit	−557 000	996 000	780 000	628 000
Financial Income	0	424 000	125 000	23 000
Financial Costs	0	0	3 000	1 000
Financial Balance	0	424 000	122 000	22 000
Dividends	0	0	300 000	0
Net Income	−775 000	1 201 000	729 000	507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	44 000	17 000	34 000
Total Tangible Assets	25 000	44 000	17 000	34 000
Total Fiancial Fixed Assets	130 000	101 000	101 000	0
Total Fixed Assets	156 000	145 000	119 000	34 000
Stock	0	0	0	0
Total Investments	1 625 000	1 524 000	896 000	397 000
Cash, Bank	126 000	519 000	774 000	1 078 000
Total Current Assets	1 754 000	2 705 000	2 300 000	1 845 000
Total Assets	1 910 000	2 851 000	2 419 000	1 879 000
Total Equity	1 591 000	2 367 000	1 666 000	1 487 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	6 000	16 000	11 000
Unpaid Taxes	3 000	152 000	150 000	126 000
Dividends	0	0	300 000	0
Other Current Debt	91 000	107 000	109 000	113 000
Total Current Debt	318 000	484 000	753 000	392 000
Total Equity and Debt	1 910 000	2 851 000	2 419 000	1 879 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48,71 %	50,74 %	43,76 %	34,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−27 850 %	53,09 %	40,52 %	36,13 %
Current Ratio	5,52	5,59	3,05	4,71
Quick Ratio	5,52	5,59	3,05	4,71
Equity Ratio	0,83	0,83	0,69	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %