INDUSTRI-SUPPORT AS

3270 LARVIK

Finances

Share Ownership

Return on Equity

−59,49 %

Current Ratio

2,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 841 000	1 712 000	1 185 000	1 915 000
Net Income	−329 000	−17 000	−100 000	74 000
Total Assets	843 000	1 504 000	921 000	963 000
Total Equity	553 000	748 000	643 000	617 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 841 000	1 712 000	1 185 000	1 915 000
Expenditure	2 208 000	1 765 000	1 323 000	1 864 000
Operating Profit	−368 000	−54 000	−138 000	51 000
Financial Income	1 000	2 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	3 000	3 000
Earnings Before Tax	−366 000	−52 000	−135 000	54 000
Tax	−38 000	−34 000	−36 000	−19 000
Net Income	−329 000	−17 000	−100 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 000	0	0
Total Current Assets	843 000	1 503 000	921 000	963 000
Total Assets	843 000	1 504 000	921 000	963 000
Total Retained Equity	−36 000	293 000	310 000	410 000
Total Equity	553 000	748 000	643 000	617 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	290 000	756 000	277 000	346 000
Total Equity and Debt	843 000	1 504 000	921 000	963 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 737 000	1 574 000	1 065 000	1 905 000
Other Income	104 000	138 000	120 000	10 000
Revenue	1 841 000	1 712 000	1 185 000	1 915 000
Cost of Goods Sold	201 000	12 000	0	0
Salary Costs	1 405 000	905 000	796 000	1 471 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 208 000	1 765 000	1 323 000	1 864 000
Operating Profit	−368 000	−54 000	−138 000	51 000
Financial Income	1 000	2 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	3 000	3 000
Dividends	0	0	0	0
Net Income	−329 000	−17 000	−100 000	74 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	1 000	0	0
Total Fixed Assets	0	1 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	626 000	1 264 000	721 000	849 000
Total Current Assets	843 000	1 503 000	921 000	963 000
Total Assets	843 000	1 504 000	921 000	963 000
Total Equity	553 000	748 000	643 000	617 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	34 000	−10 000	−3 000
Unpaid Taxes	78 000	31 000	28 000	183 000
Dividends	0	0	0	0
Other Current Debt	208 000	692 000	259 000	167 000
Total Current Debt	290 000	756 000	277 000	346 000
Total Equity and Debt	843 000	1 504 000	921 000	963 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−59,49 %	−2,27 %	−15,55 %	11,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−19,99 %	−3,15 %	−11,65 %	2,66 %
Current Ratio	2,91	1,99	3,32	2,78
Quick Ratio	2,91	1,99	3,32	2,78
Equity Ratio	0,66	0,5	0,7	0,64
Gross Profit Margin	89,08 %	99,3 %	100 %	100 %