IVERSEN RÅDGIVNING AS

7045 TRONDHEIM

Finances

Return on Equity

54,05 %

Current Ratio

2,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	392 000	1 690 000	1 058 000	1 192 000
Net Income	60 000	529 000	128 000	24 000
Total Assets	162 000	928 000	501 000	361 000
Total Equity	111 000	50 000	71 000	143 000

Income (NOK)	2022	2021	2020	2019
Revenue	392 000	1 690 000	1 058 000	1 192 000
Expenditure	313 000	962 000	894 000	1 162 000
Operating Profit	78 000	729 000	164 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	39 000	0	0
Financial Balance	0	−39 000	0	0
Earnings Before Tax	78 000	690 000	163 000	31 000
Tax	17 000	160 000	36 000	7 000
Net Income	60 000	529 000	128 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	20 000	39 000	39 000
Total Current Assets	151 000	908 000	462 000	322 000
Total Assets	162 000	928 000	501 000	361 000
Total Retained Equity	81 000	20 000	41 000	113 000
Total Equity	111 000	50 000	71 000	143 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	52 000	877 000	430 000	218 000
Total Equity and Debt	162 000	928 000	501 000	361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	392 000	1 690 000	1 058 000	1 192 000
Other Income	0	0	0	0
Revenue	392 000	1 690 000	1 058 000	1 192 000
Cost of Goods Sold	0	0	0	0
Salary Costs	206 000	824 000	778 000	1 012 000
Depreciation	8 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	313 000	962 000	894 000	1 162 000
Operating Profit	78 000	729 000	164 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	39 000	0	0
Financial Balance	0	−39 000	0	0
Dividends	0	550 000	200 000	0
Net Income	60 000	529 000	128 000	24 000

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	12 000	20 000	0	0
Total Tangible Assets	12 000	20 000	0	0
Total Fiancial Fixed Assets	0	0	39 000	39 000
Total Fixed Assets	12 000	20 000	39 000	39 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	147 000	716 000	267 000	245 000
Total Current Assets	151 000	908 000	462 000	322 000
Total Assets	162 000	928 000	501 000	361 000
Total Equity	111 000	50 000	71 000	143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	1 000	5 000	5 000	1 000
Unpaid Taxes	0	86 000	117 000	124 000
Dividends	0	550 000	200 000	0
Other Current Debt	32 000	76 000	73 000	84 000
Total Current Debt	52 000	877 000	430 000	218 000
Total Equity and Debt	162 000	928 000	501 000	361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,05 %	1 058 %	180,28 %	16,78 %
Debt-to-Equity Ratio	0	0,02	0	0
Operating Profit Margin	19,9 %	43,14 %	15,5 %	2,6 %
Current Ratio	2,9	1,04	1,07	1,48
Quick Ratio	2,9	1,04	1,07	1,48
Equity Ratio	0,69	0,05	0,14	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %