INZPIRE.ME AS

0180 OSLO

Finances

Share Ownership

Return on Equity

−265,36 %

Current Ratio

0,92

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	46 107 000	44 412 000	28 541 000	11 809 000
Net Income	−24 055 000	−5 692 000	−5 142 000	−4 165 000
Total Assets	23 922 000	44 094 000	17 830 000	16 722 000
Total Equity	9 065 000	33 094 000	6 956 000	12 098 000

Income (NOK)	2022	2021	2020	2019
Revenue	46 107 000	44 412 000	28 541 000	11 809 000
Expenditure	69 852 000	49 699 000	33 140 000	15 951 000
Operating Profit	−23 745 000	−5 288 000	−4 598 000	−4 142 000
Financial Income	307 000	105 000	207 000	53 000
Financial Costs	617 000	509 000	752 000	77 000
Financial Balance	−310 000	−404 000	−545 000	−24 000
Earnings Before Tax	−24 055 000	−5 692 000	−5 142 000	−4 165 000
Tax	0	0	0	0
Net Income	−24 055 000	−5 692 000	−5 142 000	−4 165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 979 000	9 903 000	6 089 000	3 676 000
Total Current Assets	9 943 000	34 191 000	11 742 000	13 045 000
Total Assets	23 922 000	44 094 000	17 830 000	16 722 000
Total Retained Equity	−23 387 000	668 000	6 360 000	0
Total Equity	9 065 000	33 094 000	6 956 000	12 098 000
Total Long-Term Debt	4 000 000	2 000 000	0	0
Total Current Debt	10 856 000	9 000 000	10 875 000	4 624 000
Total Equity and Debt	23 922 000	44 094 000	17 830 000	16 722 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	46 107 000	42 012 000	28 541 000	11 809 000
Other Income	0	2 400 000	0	0
Revenue	46 107 000	44 412 000	28 541 000	11 809 000
Cost of Goods Sold	32 831 000	28 091 000	18 997 000	6 262 000
Salary Costs	13 303 000	10 882 000	6 959 000	5 509 000
Depreciation	7 333 000	3 694 000	2 188 000	727 000
Impairment	0	0	0	0
Expenditure	69 852 000	49 699 000	33 140 000	15 951 000
Operating Profit	−23 745 000	−5 288 000	−4 598 000	−4 142 000
Financial Income	307 000	105 000	207 000	53 000
Financial Costs	617 000	509 000	752 000	77 000
Financial Balance	−310 000	−404 000	−545 000	−24 000
Dividends	0	0	0	0
Net Income	−24 055 000	−5 692 000	−5 142 000	−4 165 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 128 000	8 462 000	5 796 000	3 319 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	122 000	208 000	280 000	298 000
Total Tangible Assets	122 000	208 000	280 000	298 000
Total Fiancial Fixed Assets	729 000	1 233 000	12 000	60 000
Total Fixed Assets	13 979 000	9 903 000	6 089 000	3 676 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 384 000	23 803 000	6 870 000	7 476 000
Total Current Assets	9 943 000	34 191 000	11 742 000	13 045 000
Total Assets	23 922 000	44 094 000	17 830 000	16 722 000
Total Equity	9 065 000	33 094 000	6 956 000	12 098 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000 000	2 000 000	0	0
Creditors	710 000	1 034 000	432 000	646 000
Unpaid Taxes	1 527 000	1 091 000	744 000	842 000
Dividends	0	0	0	0
Other Current Debt	5 498 000	6 876 000	4 541 000	3 136 000
Total Current Debt	10 856 000	9 000 000	10 875 000	4 624 000
Total Equity and Debt	23 922 000	44 094 000	17 830 000	16 722 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−265,36 %	−17,2 %	−73,92 %	−34,43 %
Debt-to-Equity Ratio	0,44	0,06	0	0
Operating Profit Margin	−51,5 %	−11,91 %	−16,11 %	−35,07 %
Current Ratio	0,92	3,8	1,08	2,82
Quick Ratio	0,92	3,8	1,08	2,82
Equity Ratio	0,38	0,75	0,39	0,72
Gross Profit Margin	28,79 %	36,75 %	33,44 %	46,97 %