INGENIØR NERBY AS

1793 TISTEDAL

Finances

Share Ownership

Return on Equity

26,51 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 938 000	3 045 000	2 724 000	1 976 000
Net Income	136 000	858 000	427 000	114 000
Total Assets	1 099 000	1 992 000	1 850 000	783 000
Total Equity	513 000	377 000	520 000	343 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 938 000	3 045 000	2 724 000	1 976 000
Expenditure	2 762 000	1 933 000	2 159 000	1 838 000
Operating Profit	176 000	1 113 000	565 000	138 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	12 000	17 000	0
Financial Balance	1 000	−11 000	−17 000	0
Earnings Before Tax	177 000	1 102 000	549 000	138 000
Tax	41 000	244 000	122 000	24 000
Net Income	136 000	858 000	427 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 000	88 000	681 000	167 000
Total Current Assets	1 025 000	1 904 000	1 169 000	616 000
Total Assets	1 099 000	1 992 000	1 850 000	783 000
Total Retained Equity	483 000	347 000	490 000	313 000
Total Equity	513 000	377 000	520 000	343 000
Total Long-Term Debt	11 000	15 000	553 000	1 000
Total Current Debt	575 000	1 600 000	777 000	440 000
Total Equity and Debt	1 099 000	1 992 000	1 850 000	783 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 938 000	2 914 000	2 676 000	1 976 000
Other Income	0	131 000	48 000	0
Revenue	2 938 000	3 045 000	2 724 000	1 976 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 534 000	1 489 000	1 729 000	1 600 000
Depreciation	14 000	145 000	128 000	3 000
Impairment	0	0	0	0
Expenditure	2 762 000	1 933 000	2 159 000	1 838 000
Operating Profit	176 000	1 113 000	565 000	138 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	12 000	17 000	0
Financial Balance	1 000	−11 000	−17 000	0
Dividends	0	1 000 000	250 000	470 000
Net Income	136 000	858 000	427 000	114 000

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	74 000	88 000	671 000	164 000
Total Tangible Assets	74 000	88 000	671 000	164 000
Total Fiancial Fixed Assets	0	0	11 000	3 000
Total Fixed Assets	74 000	88 000	681 000	167 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	353 000	1 264 000	800 000	165 000
Total Current Assets	1 025 000	1 904 000	1 169 000	616 000
Total Assets	1 099 000	1 992 000	1 850 000	783 000
Total Equity	513 000	377 000	520 000	343 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	15 000	553 000	1 000
Creditors	−1 000	4 000	3 000	1 000
Unpaid Taxes	315 000	209 000	277 000	214 000
Dividends	0	1 000 000	250 000	470 000
Other Current Debt	216 000	137 000	145 000	132 000
Total Current Debt	575 000	1 600 000	777 000	440 000
Total Equity and Debt	1 099 000	1 992 000	1 850 000	783 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,51 %	227,59 %	82,12 %	33,24 %
Debt-to-Equity Ratio	0,02	0,04	1,06	0
Operating Profit Margin	5,99 %	36,55 %	20,74 %	6,98 %
Current Ratio	1,78	1,19	1,5	1,4
Quick Ratio	1,78	1,19	1,5	1,4
Equity Ratio	0,47	0,19	0,28	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %