IVEIEN 3 AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

18,53 %

Current Ratio

0,74

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 943 000	3 558 000	3 512 000	3 666 000
Net Income	1 451 000	1 302 000	1 632 000	1 487 000
Total Assets	11 695 000	11 508 000	11 484 000	11 566 000
Total Equity	7 830 000	7 879 000	8 078 000	7 946 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 943 000	3 558 000	3 512 000	3 666 000
Expenditure	2 088 000	1 864 000	1 404 000	1 729 000
Operating Profit	1 856 000	1 695 000	2 108 000	1 936 000
Financial Income	4 000	0	3 000	3 000
Financial Costs	0	26 000	17 000	33 000
Financial Balance	4 000	−26 000	−14 000	−30 000
Earnings Before Tax	1 860 000	1 669 000	2 093 000	1 906 000
Tax	409 000	367 000	461 000	419 000
Net Income	1 451 000	1 302 000	1 632 000	1 487 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 611 000	9 007 000	9 338 000	9 564 000
Total Current Assets	2 085 000	2 502 000	2 146 000	2 002 000
Total Assets	11 695 000	11 508 000	11 484 000	11 566 000
Total Retained Equity	4 560 000	4 609 000	4 808 000	4 676 000
Total Equity	7 830 000	7 879 000	8 078 000	7 946 000
Total Long-Term Debt	1 031 000	1 019 000	1 045 000	966 000
Total Current Debt	2 834 000	2 610 000	2 361 000	2 655 000
Total Equity and Debt	11 695 000	11 508 000	11 484 000	11 566 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	630 000	539 000	0	0
Other Income	3 313 000	3 019 000	3 512 000	3 666 000
Revenue	3 943 000	3 558 000	3 512 000	3 666 000
Cost of Goods Sold	0	0	0	0
Salary Costs	133 000	101 000	81 000	68 000
Depreciation	359 000	332 000	330 000	327 000
Impairment	0	0	0	0
Expenditure	2 088 000	1 864 000	1 404 000	1 729 000
Operating Profit	1 856 000	1 695 000	2 108 000	1 936 000
Financial Income	4 000	0	3 000	3 000
Financial Costs	0	26 000	17 000	33 000
Financial Balance	4 000	−26 000	−14 000	−30 000
Dividends	1 500 000	1 500 000	1 500 000	1 500 000
Net Income	1 451 000	1 302 000	1 632 000	1 487 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 611 000	9 007 000	9 338 000	9 564 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 611 000	9 007 000	9 338 000	9 564 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 611 000	9 007 000	9 338 000	9 564 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 548 000	2 444 000	2 096 000	1 775 000
Total Current Assets	2 085 000	2 502 000	2 146 000	2 002 000
Total Assets	11 695 000	11 508 000	11 484 000	11 566 000
Total Equity	7 830 000	7 879 000	8 078 000	7 946 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 031 000	1 019 000	1 045 000	966 000
Creditors	339 000	318 000	1 000	110 000
Unpaid Taxes	42 000	26 000	88 000	52 000
Dividends	1 500 000	1 500 000	1 500 000	1 500 000
Other Current Debt	555 000	372 000	1 889 000	1 989 000
Total Current Debt	2 834 000	2 610 000	2 361 000	2 655 000
Total Equity and Debt	11 695 000	11 508 000	11 484 000	11 566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,53 %	16,52 %	20,2 %	18,71 %
Debt-to-Equity Ratio	0,13	0,13	0,13	0,12
Operating Profit Margin	47,07 %	47,64 %	60,02 %	52,81 %
Current Ratio	0,74	0,96	0,91	0,75
Quick Ratio	0,74	0,96	0,91	0,75
Equity Ratio	0,67	0,68	0,7	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %