INNLANDET AUTOLAKK AS

2435 BRASKEREIDFOSS

Finances

Share Ownership

Return on Equity

111,36 %

Current Ratio

0,58

Debt-to-Equity Ratio

−3,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 743 000	1 662 000	1 614 000	1 421 000
Net Income	−98 000	4 000	33 000	50 000
Total Assets	753 000	500 000	350 000	411 000
Total Equity	−88 000	10 000	6 000	−27 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 743 000	1 662 000	1 614 000	1 421 000
Expenditure	1 805 000	1 655 000	1 569 000	1 387 000
Operating Profit	−63 000	6 000	44 000	35 000
Financial Income	0	0	0	0
Financial Costs	30 000	1 000	3 000	1 000
Financial Balance	−30 000	−1 000	−3 000	−1 000
Earnings Before Tax	−92 000	5 000	42 000	34 000
Tax	6 000	1 000	9 000	−16 000
Net Income	−98 000	4 000	33 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	444 000	156 000	137 000	193 000
Total Current Assets	309 000	344 000	213 000	218 000
Total Assets	753 000	500 000	350 000	411 000
Total Retained Equity	−118 000	−20 000	−24 000	−57 000
Total Equity	−88 000	10 000	6 000	−27 000
Total Long-Term Debt	310 000	0	0	0
Total Current Debt	531 000	490 000	344 000	438 000
Total Equity and Debt	753 000	500 000	350 000	411 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 745 000	1 660 000	1 597 000	1 421 000
Other Income	−2 000	2 000	16 000	0
Revenue	1 743 000	1 662 000	1 614 000	1 421 000
Cost of Goods Sold	464 000	421 000	436 000	373 000
Salary Costs	863 000	769 000	784 000	661 000
Depreciation	55 000	20 000	19 000	21 000
Impairment	0	0	0	0
Expenditure	1 805 000	1 655 000	1 569 000	1 387 000
Operating Profit	−63 000	6 000	44 000	35 000
Financial Income	0	0	0	0
Financial Costs	30 000	1 000	3 000	1 000
Financial Balance	−30 000	−1 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	−98 000	4 000	33 000	50 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	6 000	7 000	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	444 000	151 000	131 000	177 000
Total Tangible Assets	444 000	151 000	131 000	177 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	444 000	156 000	137 000	193 000
Stock	254 000	241 000	189 000	145 000
Total Investments	0	0	0	0
Cash, Bank	5 000	3 000	17 000	9 000
Total Current Assets	309 000	344 000	213 000	218 000
Total Assets	753 000	500 000	350 000	411 000
Total Equity	−88 000	10 000	6 000	−27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	310 000	0	0	0
Creditors	79 000	73 000	1 000	15 000
Unpaid Taxes	32 000	100 000	42 000	64 000
Dividends	0	0	0	0
Other Current Debt	390 000	317 000	302 000	356 000
Total Current Debt	531 000	490 000	344 000	438 000
Total Equity and Debt	753 000	500 000	350 000	411 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,36 %	40 %	550 %	−185,19 %
Debt-to-Equity Ratio	−3,52	0	0	−0
Operating Profit Margin	−3,61 %	0,36 %	2,73 %	2,46 %
Current Ratio	0,58	0,7	0,62	0,5
Quick Ratio	1,12	1,38	1,37	0,74
Equity Ratio	−0,12	0,02	0,02	−0,07
Gross Profit Margin	73,38 %	74,67 %	72,99 %	73,75 %