IVER & EVNE AS

4041 HAFRSFJORD

Finances

Share Ownership

Return on Equity

−435,96 %

Current Ratio

4,3

Debt-to-Equity Ratio

8,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	356 000	495 000	51 000	781 000
Net Income	−885 000	109 000	−275 000	−3 000
Total Assets	2 209 000	3 310 000	204 000	385 000
Total Equity	203 000	1 088 000	−322 000	−47 000

Income (NOK)	2022	2021	2020	2019
Revenue	356 000	495 000	51 000	781 000
Expenditure	1 248 000	388 000	334 000	775 000
Operating Profit	−892 000	108 000	−284 000	6 000
Financial Income	7 000	1 000	0	0
Financial Costs	1 000	0	0	5 000
Financial Balance	6 000	1 000	0	−5 000
Earnings Before Tax	−885 000	109 000	−284 000	1 000
Tax	0	0	−9 000	4 000
Net Income	−885 000	109 000	−275 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 401 000	1 056 000	135 000	200 000
Total Current Assets	808 000	2 253 000	69 000	185 000
Total Assets	2 209 000	3 310 000	204 000	385 000
Total Retained Equity	−1 128 000	−243 000	−352 000	−77 000
Total Equity	203 000	1 088 000	−322 000	−47 000
Total Long-Term Debt	1 819 000	1 819 000	444 000	320 000
Total Current Debt	188 000	403 000	82 000	113 000
Total Equity and Debt	2 209 000	3 310 000	204 000	385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	372 000	324 000	51 000	281 000
Other Income	−16 000	171 000	0	500 000
Revenue	356 000	495 000	51 000	781 000
Cost of Goods Sold	20 000	18 000	12 000	69 000
Salary Costs	760 000	236 000	103 000	375 000
Depreciation	290 000	88 000	83 000	69 000
Impairment	0	0	0	0
Expenditure	1 248 000	388 000	334 000	775 000
Operating Profit	−892 000	108 000	−284 000	6 000
Financial Income	7 000	1 000	0	0
Financial Costs	1 000	0	0	5 000
Financial Balance	6 000	1 000	0	−5 000
Dividends	0	0	0	0
Net Income	−885 000	109 000	−275 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 392 000	1 039 000	135 000	200 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	17 000	0	0
Total Tangible Assets	10 000	17 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 401 000	1 056 000	135 000	200 000
Stock	0	20 000	25 000	37 000
Total Investments	0	0	0	0
Cash, Bank	773 000	2 018 000	30 000	142 000
Total Current Assets	808 000	2 253 000	69 000	185 000
Total Assets	2 209 000	3 310 000	204 000	385 000
Total Equity	203 000	1 088 000	−322 000	−47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 819 000	1 819 000	444 000	320 000
Creditors	23 000	181 000	6 000	16 000
Unpaid Taxes	36 000	24 000	0	27 000
Dividends	0	0	0	0
Other Current Debt	129 000	198 000	75 000	65 000
Total Current Debt	188 000	403 000	82 000	113 000
Total Equity and Debt	2 209 000	3 310 000	204 000	385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−435,96 %	10,02 %	85,4 %	6,38 %
Debt-to-Equity Ratio	8,96	1,67	−1,38	−6,81
Operating Profit Margin	−250,56 %	21,82 %	−556,86 %	0,77 %
Current Ratio	4,3	5,59	0,84	1,64
Quick Ratio	4,3	5,88	1,21	2,43
Equity Ratio	0,09	0,33	−1,58	−0,12
Gross Profit Margin	94,38 %	96,36 %	76,47 %	91,17 %