INNLANDET NÆRINGSMEGLING AS

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

44,1 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 409 000	18 704 000	14 496 000	12 191 000
Net Income	1 363 000	2 897 000	2 148 000	2 095 000
Total Assets	7 195 000	11 550 000	9 525 000	8 798 000
Total Equity	3 091 000	1 728 000	1 680 000	1 632 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 409 000	18 704 000	14 496 000	12 191 000
Expenditure	11 675 000	14 987 000	11 755 000	9 499 000
Operating Profit	1 733 000	3 717 000	2 741 000	2 692 000
Financial Income	14 000	8 000	16 000	23 000
Financial Costs	1 000	0	2 000	0
Financial Balance	13 000	8 000	14 000	23 000
Earnings Before Tax	1 747 000	3 725 000	2 754 000	2 715 000
Tax	384 000	828 000	606 000	620 000
Net Income	1 363 000	2 897 000	2 148 000	2 095 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	313 000	173 000	1 000	1 000
Total Current Assets	6 882 000	11 377 000	9 525 000	8 797 000
Total Assets	7 195 000	11 550 000	9 525 000	8 798 000
Total Retained Equity	2 591 000	1 228 000	1 180 000	1 132 000
Total Equity	3 091 000	1 728 000	1 680 000	1 632 000
Total Long-Term Debt	13 000	4 000	0	0
Total Current Debt	4 092 000	9 818 000	7 845 000	7 165 000
Total Equity and Debt	7 195 000	11 550 000	9 525 000	8 798 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 386 000	18 686 000	14 493 000	12 149 000
Other Income	23 000	18 000	3 000	42 000
Revenue	13 409 000	18 704 000	14 496 000	12 191 000
Cost of Goods Sold	1 238 000	1 390 000	1 333 000	993 000
Salary Costs	8 288 000	12 006 000	9 060 000	6 731 000
Depreciation	57 000	30 000	0	0
Impairment	0	0	0	0
Expenditure	11 675 000	14 987 000	11 755 000	9 499 000
Operating Profit	1 733 000	3 717 000	2 741 000	2 692 000
Financial Income	14 000	8 000	16 000	23 000
Financial Costs	1 000	0	2 000	0
Financial Balance	13 000	8 000	14 000	23 000
Dividends	0	0	2 100 000	2 100 000
Net Income	1 363 000	2 897 000	2 148 000	2 095 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	43 000	0	0	0
Machinery and Plant Facilities	0	172 000	0	0
Fixtures	269 000	0	0	0
Total Tangible Assets	312 000	172 000	0	0
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	313 000	173 000	1 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 475 000	6 922 000	6 423 000	4 781 000
Total Current Assets	6 882 000	11 377 000	9 525 000	8 797 000
Total Assets	7 195 000	11 550 000	9 525 000	8 798 000
Total Equity	3 091 000	1 728 000	1 680 000	1 632 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	4 000	0	0
Creditors	170 000	273 000	80 000	216 000
Unpaid Taxes	2 198 000	0	2 310 000	2 142 000
Dividends	0	0	2 100 000	2 100 000
Other Current Debt	1 347 000	2 778 000	979 000	2 087 000
Total Current Debt	4 092 000	9 818 000	7 845 000	7 165 000
Total Equity and Debt	7 195 000	11 550 000	9 525 000	8 798 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,1 %	167,65 %	127,86 %	128,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,92 %	19,87 %	18,91 %	22,08 %
Current Ratio	1,68	1,16	1,21	1,23
Quick Ratio	1,68	1,16	1,21	1,23
Equity Ratio	0,43	0,15	0,18	0,19
Gross Profit Margin	90,77 %	92,57 %	90,8 %	91,85 %