IHS REVISJON AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

1 353,77 %

Current Ratio

0,91

Debt-to-Equity Ratio

5,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 245 000	2 251 000	1 286 000	1 012 000
Net Income	1 435 000	299 000	315 000	46 000
Total Assets	4 079 000	2 146 000	1 178 000	1 356 000
Total Equity	106 000	71 000	47 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 245 000	2 251 000	1 286 000	1 012 000
Expenditure	4 365 000	1 835 000	866 000	941 000
Operating Profit	1 881 000	415 000	419 000	71 000
Financial Income	0	0	0	0
Financial Costs	45 000	29 000	15 000	12 000
Financial Balance	−45 000	−29 000	−15 000	−12 000
Earnings Before Tax	1 836 000	386 000	403 000	59 000
Tax	402 000	87 000	89 000	13 000
Net Income	1 435 000	299 000	315 000	46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 040 000	1 205 000	793 000	1 106 000
Total Current Assets	3 039 000	941 000	386 000	250 000
Total Assets	4 079 000	2 146 000	1 178 000	1 356 000
Total Retained Equity	76 000	41 000	17 000	53 000
Total Equity	106 000	71 000	47 000	83 000
Total Long-Term Debt	619 000	672 000	243 000	336 000
Total Current Debt	3 354 000	1 402 000	888 000	938 000
Total Equity and Debt	4 079 000	2 146 000	1 178 000	1 356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 245 000	2 230 000	1 256 000	1 012 000
Other Income	0	21 000	29 000	0
Revenue	6 245 000	2 251 000	1 286 000	1 012 000
Cost of Goods Sold	999 000	116 000	25 000	104 000
Salary Costs	1 810 000	883 000	319 000	268 000
Depreciation	403 000	326 000	313 000	305 000
Impairment	0	0	0	0
Expenditure	4 365 000	1 835 000	866 000	941 000
Operating Profit	1 881 000	415 000	419 000	71 000
Financial Income	0	0	0	0
Financial Costs	45 000	29 000	15 000	12 000
Financial Balance	−45 000	−29 000	−15 000	−12 000
Dividends	1 400 000	275 000	350 000	0
Net Income	1 435 000	299 000	315 000	46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	238 000	461 000	528 000	792 000
Total Intangible Assets	268 000	461 000	528 000	792 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	771 000	744 000	265 000	314 000
Total Tangible Assets	771 000	744 000	265 000	314 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 040 000	1 205 000	793 000	1 106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	955 000	267 000	82 000	67 000
Total Current Assets	3 039 000	941 000	386 000	250 000
Total Assets	4 079 000	2 146 000	1 178 000	1 356 000
Total Equity	106 000	71 000	47 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	619 000	672 000	243 000	336 000
Creditors	35 000	250 000	101 000	5 000
Unpaid Taxes	801 000	365 000	201 000	128 000
Dividends	1 400 000	275 000	350 000	0
Other Current Debt	687 000	419 000	129 000	771 000
Total Current Debt	3 354 000	1 402 000	888 000	938 000
Total Equity and Debt	4 079 000	2 146 000	1 178 000	1 356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 353,77 %	421,13 %	670,21 %	55,42 %
Debt-to-Equity Ratio	5,84	9,46	5,17	4,05
Operating Profit Margin	30,12 %	18,44 %	32,58 %	7,02 %
Current Ratio	0,91	0,67	0,43	0,27
Quick Ratio	0,91	0,67	0,43	0,27
Equity Ratio	0,03	0,03	0,04	0,06
Gross Profit Margin	84 %	94,85 %	98,06 %	89,72 %