company

INKLUDI AS

1473 LØRENSKOG

Finances

Share Ownership

Return on Equity

14,1 %

Current Ratio

−0,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	247 000	257 000	185 000	162 000
Net Income	66 000	150 000	95 000	23 000
Total Assets	392 000	306 000	171 000	181 000
Total Equity	468 000	402 000	252 000	157 000

Income (NOK)	2022	2021	2020	2019
Revenue	247 000	257 000	185 000	162 000
Expenditure	162 000	96 000	66 000	132 000
Operating Profit	85 000	162 000	119 000	31 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	1 000
Financial Balance	−1 000	−2 000	−1 000	−1 000
Earnings Before Tax	84 000	160 000	118 000	30 000
Tax	19 000	9 000	23 000	7 000
Net Income	66 000	150 000	95 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	372 000	253 000	155 000	157 000
Total Current Assets	20 000	53 000	16 000	24 000
Total Assets	392 000	306 000	171 000	181 000
Total Retained Equity	438 000	372 000	222 000	127 000
Total Equity	468 000	402 000	252 000	157 000
Total Long-Term Debt	4 000	4 000	4 000	4 000
Total Current Debt	−80 000	−100 000	−85 000	20 000
Total Equity and Debt	392 000	306 000	171 000	181 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	247 000	257 000	185 000	162 000
Other Income	0	0	0	0
Revenue	247 000	257 000	185 000	162 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	162 000	96 000	66 000	132 000
Operating Profit	85 000	162 000	119 000	31 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	1 000
Financial Balance	−1 000	−2 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	66 000	150 000	95 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	3 000	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	17 000	0
Fixtures	17 000	17 000	0	17 000
Total Tangible Assets	17 000	17 000	17 000	17 000
Total Fiancial Fixed Assets	352 000	233 000	135 000	140 000
Total Fixed Assets	372 000	253 000	155 000	157 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	33 000	−2 000	2 000
Total Current Assets	20 000	53 000	16 000	24 000
Total Assets	392 000	306 000	171 000	181 000
Total Equity	468 000	402 000	252 000	157 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	4 000	4 000	4 000
Creditors	10 000	−50 000	−39 000	108 000
Unpaid Taxes	2 000	27 000	35 000	0
Dividends	0	0	0	0
Other Current Debt	−98 000	−100 000	−95 000	−79 000
Total Current Debt	−80 000	−100 000	−85 000	20 000
Total Equity and Debt	392 000	306 000	171 000	181 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,1 %	37,31 %	37,7 %	14,65 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,03
Operating Profit Margin	34,41 %	63,04 %	64,32 %	19,14 %
Current Ratio	−0,25	−0,53	−0,19	1,2
Quick Ratio	−0,25	−0,53	−0,19	1,2
Equity Ratio	1,19	1,31	1,47	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English