IGM AS

0667 OSLO

Finances

Share Ownership

Return on Equity

206,59 %

Current Ratio

0,89

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 480 000	6 832 000	7 091 000	8 619 000
Net Income	−345 000	72 000	−502 000	238 000
Total Assets	1 420 000	1 689 000	2 506 000	2 869 000
Total Equity	−167 000	244 000	172 000	674 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 480 000	6 832 000	7 091 000	8 619 000
Expenditure	5 831 000	6 750 000	7 479 000	8 239 000
Operating Profit	−351 000	81 000	−387 000	380 000
Financial Income	7 000	3 000	7 000	15 000
Financial Costs	1 000	1 000	3 000	9 000
Financial Balance	6 000	2 000	4 000	6 000
Earnings Before Tax	−345 000	84 000	−383 000	387 000
Tax	0	12 000	119 000	149 000
Net Income	−345 000	72 000	−502 000	238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	9 000	15 000	36 000
Total Current Assets	1 416 000	1 679 000	2 491 000	2 833 000
Total Assets	1 420 000	1 689 000	2 506 000	2 869 000
Total Retained Equity	−197 000	214 000	142 000	644 000
Total Equity	−167 000	244 000	172 000	674 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 586 000	1 445 000	2 334 000	2 196 000
Total Equity and Debt	1 420 000	1 689 000	2 506 000	2 869 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 176 000	6 510 000	6 538 000	8 315 000
Other Income	304 000	322 000	553 000	305 000
Revenue	5 480 000	6 832 000	7 091 000	8 619 000
Cost of Goods Sold	1 368 000	1 744 000	2 093 000	2 312 000
Salary Costs	2 574 000	2 992 000	2 151 000	3 086 000
Depreciation	6 000	6 000	21 000	77 000
Impairment	0	0	0	0
Expenditure	5 831 000	6 750 000	7 479 000	8 239 000
Operating Profit	−351 000	81 000	−387 000	380 000
Financial Income	7 000	3 000	7 000	15 000
Financial Costs	1 000	1 000	3 000	9 000
Financial Balance	6 000	2 000	4 000	6 000
Dividends	0	0	0	0
Net Income	−345 000	72 000	−502 000	238 000

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	4 000	9 000	15 000	36 000
Total Tangible Assets	4 000	9 000	15 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 000	9 000	15 000	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	773 000	1 577 000	2 321 000	2 313 000
Total Current Assets	1 416 000	1 679 000	2 491 000	2 833 000
Total Assets	1 420 000	1 689 000	2 506 000	2 869 000
Total Equity	−167 000	244 000	172 000	674 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	107 000	81 000	501 000	165 000
Unpaid Taxes	182 000	267 000	193 000	291 000
Dividends	0	0	0	0
Other Current Debt	1 298 000	1 084 000	1 521 000	1 591 000
Total Current Debt	1 586 000	1 445 000	2 334 000	2 196 000
Total Equity and Debt	1 420 000	1 689 000	2 506 000	2 869 000

Financial indicators	2022	2021	2020	2019
Return on Equity	206,59 %	29,51 %	−291,86 %	35,31 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−6,41 %	1,19 %	−5,46 %	4,41 %
Current Ratio	0,89	1,16	1,07	1,29
Quick Ratio	0,89	1,16	1,07	1,29
Equity Ratio	−0,12	0,14	0,07	0,23
Gross Profit Margin	75,04 %	74,47 %	70,48 %	73,18 %