INDUSTRIAL AUTOMATION NORDIC AS

3128 NØTTERØY

Finances

Return on Equity

66,26 %

Current Ratio

−7,6

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 051 000	2 274 000	1 954 000	2 660 000
Net Income	864 000	585 000	419 000	358 000
Total Assets	1 227 000	746 000	1 311 000	266 000
Total Equity	1 304 000	763 000	1 451 000	358 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 051 000	2 274 000	1 954 000	2 660 000
Expenditure	2 196 000	1 746 000	1 534 000	2 316 000
Operating Profit	855 000	528 000	419 000	344 000
Financial Income	41 000	63 000	17 000	20 000
Financial Costs	32 000	7 000	17 000	7 000
Financial Balance	9 000	56 000	0	13 000
Earnings Before Tax	864 000	585 000	419 000	358 000
Tax	0	0	0	0
Net Income	864 000	585 000	419 000	358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	566 000	497 000	1 044 000	3 000
Total Current Assets	661 000	248 000	267 000	263 000
Total Assets	1 227 000	746 000	1 311 000	266 000
Total Retained Equity	1 274 000	733 000	1 421 000	328 000
Total Equity	1 304 000	763 000	1 451 000	358 000
Total Long-Term Debt	10 000	6 000	11 000	0
Total Current Debt	−87 000	−23 000	−151 000	−92 000
Total Equity and Debt	1 227 000	746 000	1 311 000	266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 051 000	2 274 000	1 954 000	2 660 000
Other Income	0	0	0	0
Revenue	3 051 000	2 274 000	1 954 000	2 660 000
Cost of Goods Sold	0	0	1 000	1 000
Salary Costs	1 314 000	1 277 000	869 000	1 257 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 196 000	1 746 000	1 534 000	2 316 000
Operating Profit	855 000	528 000	419 000	344 000
Financial Income	41 000	63 000	17 000	20 000
Financial Costs	32 000	7 000	17 000	7 000
Financial Balance	9 000	56 000	0	13 000
Dividends	0	0	0	0
Net Income	864 000	585 000	419 000	358 000

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	234 000	0	3 000
Total Tangible Assets	−4 000	234 000	0	3 000
Total Fiancial Fixed Assets	570 000	264 000	1 044 000	0
Total Fixed Assets	566 000	497 000	1 044 000	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	423 000	67 000	423 000	324 000
Total Current Assets	661 000	248 000	267 000	263 000
Total Assets	1 227 000	746 000	1 311 000	266 000
Total Equity	1 304 000	763 000	1 451 000	358 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	6 000	11 000	0
Creditors	21 000	−8 000	17 000	−27 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−87 000	−23 000	−151 000	−92 000
Total Equity and Debt	1 227 000	746 000	1 311 000	266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,26 %	76,67 %	28,88 %	100 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	28,02 %	23,22 %	21,44 %	12,93 %
Current Ratio	−7,6	−10,78	−1,77	−2,86
Quick Ratio	−7,6	−10,78	−1,77	−2,86
Equity Ratio	1,06	1,02	1,11	1,35
Gross Profit Margin	100 %	100 %	99,95 %	99,96 %