IVERSEN MEK & REP AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

−17,73 %

Current Ratio

2,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	541 000	567 000	804 000	40 000
Net Income	−75 000	84 000	356 000	34 000
Total Assets	492 000	617 000	530 000	62 000
Total Equity	423 000	498 000	414 000	58 000

Income (NOK)	2022	2021	2020	2019
Revenue	541 000	567 000	804 000	40 000
Expenditure	540 000	462 000	447 000	7 000
Operating Profit	1 000	104 000	356 000	34 000
Financial Income	0	0	0	0
Financial Costs	76 000	2 000	0	0
Financial Balance	−76 000	−2 000	0	0
Earnings Before Tax	−75 000	102 000	356 000	34 000
Tax	0	19 000	0	0
Net Income	−75 000	84 000	356 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	285 000	334 000	204 000	0
Total Current Assets	208 000	283 000	326 000	62 000
Total Assets	492 000	617 000	530 000	62 000
Total Retained Equity	393 000	468 000	384 000	34 000
Total Equity	423 000	498 000	414 000	58 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	70 000	119 000	115 000	4 000
Total Equity and Debt	492 000	617 000	530 000	62 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	541 000	567 000	804 000	40 000
Other Income	0	0	0	0
Revenue	541 000	567 000	804 000	40 000
Cost of Goods Sold	23 000	103 000	78 000	0
Salary Costs	26 000	55 000	142 000	0
Depreciation	128 000	79 000	48 000	0
Impairment	0	0	0	0
Expenditure	540 000	462 000	447 000	7 000
Operating Profit	1 000	104 000	356 000	34 000
Financial Income	0	0	0	0
Financial Costs	76 000	2 000	0	0
Financial Balance	−76 000	−2 000	0	0
Dividends	0	0	0	0
Net Income	−75 000	84 000	356 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	11 000	24 000	17 000	0
Fixtures	172 000	277 000	145 000	0
Total Tangible Assets	206 000	334 000	204 000	0
Total Fiancial Fixed Assets	78 000	0	0	0
Total Fixed Assets	285 000	334 000	204 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	157 000	189 000	308 000	62 000
Total Current Assets	208 000	283 000	326 000	62 000
Total Assets	492 000	617 000	530 000	62 000
Total Equity	423 000	498 000	414 000	58 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	6 000
Unpaid Taxes	−17 000	47 000	44 000	−2 000
Dividends	0	0	0	0
Other Current Debt	75 000	59 000	77 000	0
Total Current Debt	70 000	119 000	115 000	4 000
Total Equity and Debt	492 000	617 000	530 000	62 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,73 %	16,87 %	85,99 %	58,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,18 %	18,34 %	44,28 %	85 %
Current Ratio	2,97	2,38	2,83	15,5
Quick Ratio	2,97	2,38	2,83	15,5
Equity Ratio	0,86	0,81	0,78	0,94
Gross Profit Margin	95,75 %	81,83 %	90,3 %	100 %