INJEKSJONSSPESIALISTEN AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

337,69 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 954 000	13 005 000	13 708 000	13 076 000
Net Income	2 661 000	1 533 000	1 663 000	1 410 000
Total Assets	6 714 000	7 713 000	6 986 000	4 826 000
Total Equity	788 000	4 127 000	4 594 000	2 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 954 000	13 005 000	13 708 000	13 076 000
Expenditure	9 526 000	11 023 000	11 557 000	11 267 000
Operating Profit	3 428 000	1 982 000	2 151 000	1 810 000
Financial Income	0	0	2 000	4 000
Financial Costs	3 000	2 000	10 000	6 000
Financial Balance	−3 000	−2 000	−8 000	−2 000
Earnings Before Tax	3 425 000	1 980 000	2 142 000	1 808 000
Tax	763 000	447 000	479 000	398 000
Net Income	2 661 000	1 533 000	1 663 000	1 410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	708 000	827 000	754 000	144 000
Total Current Assets	6 007 000	6 886 000	6 232 000	4 682 000
Total Assets	6 714 000	7 713 000	6 986 000	4 826 000
Total Retained Equity	758 000	4 097 000	4 564 000	2 900 000
Total Equity	788 000	4 127 000	4 594 000	2 930 000
Total Long-Term Debt	21 000	23 000	15 000	0
Total Current Debt	5 906 000	3 563 000	2 378 000	1 896 000
Total Equity and Debt	6 714 000	7 713 000	6 986 000	4 826 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 947 000	12 983 000	13 680 000	13 076 000
Other Income	7 000	22 000	28 000	0
Revenue	12 954 000	13 005 000	13 708 000	13 076 000
Cost of Goods Sold	4 210 000	4 073 000	4 781 000	5 120 000
Salary Costs	3 388 000	4 868 000	4 756 000	4 367 000
Depreciation	147 000	95 000	43 000	79 000
Impairment	0	0	0	0
Expenditure	9 526 000	11 023 000	11 557 000	11 267 000
Operating Profit	3 428 000	1 982 000	2 151 000	1 810 000
Financial Income	0	0	2 000	4 000
Financial Costs	3 000	2 000	10 000	6 000
Financial Balance	−3 000	−2 000	−8 000	−2 000
Dividends	6 000 000	0	0	0
Net Income	2 661 000	1 533 000	1 663 000	1 410 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	34 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	676 000	769 000	700 000	49 000
Total Tangible Assets	676 000	769 000	700 000	49 000
Total Fiancial Fixed Assets	32 000	58 000	54 000	61 000
Total Fixed Assets	708 000	827 000	754 000	144 000
Stock	497 000	500 000	427 000	360 000
Total Investments	0	0	0	0
Cash, Bank	5 335 000	6 256 000	5 720 000	4 176 000
Total Current Assets	6 007 000	6 886 000	6 232 000	4 682 000
Total Assets	6 714 000	7 713 000	6 986 000	4 826 000
Total Equity	788 000	4 127 000	4 594 000	2 930 000
Short-Term Group Debt	2 000	2 002 000	2 000	2 000
Total Long-Term Debt	21 000	23 000	15 000	0
Creditors	271 000	267 000	162 000	167 000
Unpaid Taxes	544 000	472 000	1 244 000	957 000
Dividends	6 000 000	0	0	0
Other Current Debt	322 000	383 000	540 000	343 000
Total Current Debt	5 906 000	3 563 000	2 378 000	1 896 000
Total Equity and Debt	6 714 000	7 713 000	6 986 000	4 826 000

Financial indicators	2022	2021	2020	2019
Return on Equity	337,69 %	37,15 %	36,2 %	48,12 %
Debt-to-Equity Ratio	0,03	0,01	0	0
Operating Profit Margin	26,46 %	15,24 %	15,69 %	13,84 %
Current Ratio	1,02	1,93	2,62	2,47
Quick Ratio	1,11	2,25	3,19	3,05
Equity Ratio	0,12	0,54	0,66	0,61
Gross Profit Margin	67,5 %	68,68 %	65,12 %	60,84 %