INVITE AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

−20,88 %

Current Ratio

3,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 272 000	4 882 000	4 493 000	5 567 000
Net Income	−582 000	404 000	967 000	621 000
Total Assets	3 794 000	4 677 000	3 208 000	2 742 000
Total Equity	2 787 000	3 369 000	2 965 000	1 998 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 272 000	4 882 000	4 493 000	5 567 000
Expenditure	10 846 000	4 475 000	3 379 000	4 916 000
Operating Profit	−573 000	407 000	1 113 000	652 000
Financial Income	1 000	3 000	25 000	4 000
Financial Costs	9 000	5 000	9 000	22 000
Financial Balance	−8 000	−2 000	16 000	−18 000
Earnings Before Tax	−582 000	405 000	1 129 000	634 000
Tax	0	1 000	162 000	13 000
Net Income	−582 000	404 000	967 000	621 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	335 000	302 000	343 000	384 000
Total Current Assets	3 459 000	4 375 000	2 865 000	2 358 000
Total Assets	3 794 000	4 677 000	3 208 000	2 742 000
Total Retained Equity	2 757 000	3 339 000	2 935 000	1 968 000
Total Equity	2 787 000	3 369 000	2 965 000	1 998 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 007 000	1 308 000	243 000	744 000
Total Equity and Debt	3 794 000	4 677 000	3 208 000	2 742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 203 000	4 859 000	4 463 000	5 567 000
Other Income	69 000	22 000	29 000	0
Revenue	10 272 000	4 882 000	4 493 000	5 567 000
Cost of Goods Sold	139 000	0	0	0
Salary Costs	6 014 000	1 660 000	607 000	1 925 000
Depreciation	66 000	41 000	41 000	25 000
Impairment	0	0	0	0
Expenditure	10 846 000	4 475 000	3 379 000	4 916 000
Operating Profit	−573 000	407 000	1 113 000	652 000
Financial Income	1 000	3 000	25 000	4 000
Financial Costs	9 000	5 000	9 000	22 000
Financial Balance	−8 000	−2 000	16 000	−18 000
Dividends	0	0	0	0
Net Income	−582 000	404 000	967 000	621 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	302 000	343 000	384 000
Total Intangible Assets	261 000	302 000	343 000	384 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	74 000	0	0	0
Total Tangible Assets	74 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	335 000	302 000	343 000	384 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 219 000	2 493 000	1 673 000	971 000
Total Current Assets	3 459 000	4 375 000	2 865 000	2 358 000
Total Assets	3 794 000	4 677 000	3 208 000	2 742 000
Total Equity	2 787 000	3 369 000	2 965 000	1 998 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	22 000	0	28 000
Unpaid Taxes	293 000	623 000	93 000	454 000
Dividends	0	0	0	0
Other Current Debt	691 000	662 000	149 000	262 000
Total Current Debt	1 007 000	1 308 000	243 000	744 000
Total Equity and Debt	3 794 000	4 677 000	3 208 000	2 742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,88 %	11,99 %	32,61 %	31,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,58 %	8,34 %	24,77 %	11,71 %
Current Ratio	3,43	3,34	11,79	3,17
Quick Ratio	3,43	3,34	11,79	3,17
Equity Ratio	0,73	0,72	0,92	0,73
Gross Profit Margin	98,65 %	100 %	100 %	100 %