INBOX.COM AS

0250 OSLO

Finances

Share Ownership

Return on Equity

167,6 %

Current Ratio

0,35

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	45 567 000	28 601 000	5 550 000	2 599 000
Net Income	19 564 000	9 847 000	27 000	203 000
Total Assets	43 826 000	23 329 000	15 054 000	1 797 000
Total Equity	11 673 000	108 000	61 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	45 567 000	28 601 000	5 550 000	2 599 000
Expenditure	21 034 000	15 828 000	5 043 000	2 327 000
Operating Profit	24 533 000	12 772 000	506 000	272 000
Financial Income	730 000	223 000	1 000	0
Financial Costs	158 000	366 000	471 000	32 000
Financial Balance	572 000	−143 000	−470 000	−32 000
Earnings Before Tax	25 104 000	12 630 000	36 000	240 000
Tax	5 540 000	2 783 000	9 000	36 000
Net Income	19 564 000	9 847 000	27 000	203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 826 000	10 058 000	10 788 000	1 174 000
Total Current Assets	10 999 000	13 270 000	4 266 000	623 000
Total Assets	43 826 000	23 329 000	15 054 000	1 797 000
Total Retained Equity	11 643 000	78 000	31 000	3 000
Total Equity	11 673 000	108 000	61 000	33 000
Total Long-Term Debt	636 000	362 000	7 021 000	454 000
Total Current Debt	31 517 000	22 859 000	7 972 000	1 309 000
Total Equity and Debt	43 826 000	23 329 000	15 054 000	1 797 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	45 567 000	28 601 000	5 550 000	2 585 000
Other Income	0	0	0	14 000
Revenue	45 567 000	28 601 000	5 550 000	2 599 000
Cost of Goods Sold	0	0	1 318 000	128 000
Salary Costs	6 937 000	3 082 000	2 095 000	1 407 000
Depreciation	4 230 000	2 591 000	1 034 000	191 000
Impairment	0	0	0	0
Expenditure	21 034 000	15 828 000	5 043 000	2 327 000
Operating Profit	24 533 000	12 772 000	506 000	272 000
Financial Income	730 000	223 000	1 000	0
Financial Costs	158 000	366 000	471 000	32 000
Financial Balance	572 000	−143 000	−470 000	−32 000
Dividends	8 000 000	5 000 000	0	200 000
Net Income	19 564 000	9 847 000	27 000	203 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 143 000	10 011 000	10 751 000	786 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	56 000	38 000	8 000
Total Tangible Assets	42 000	56 000	38 000	8 000
Total Fiancial Fixed Assets	13 641 000	−9 000	0	380 000
Total Fixed Assets	32 826 000	10 058 000	10 788 000	1 174 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 318 000	12 954 000	3 705 000	272 000
Total Current Assets	10 999 000	13 270 000	4 266 000	623 000
Total Assets	43 826 000	23 329 000	15 054 000	1 797 000
Total Equity	11 673 000	108 000	61 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	636 000	362 000	7 021 000	454 000
Creditors	436 000	220 000	51 000	5 000
Unpaid Taxes	1 877 000	2 041 000	430 000	221 000
Dividends	8 000 000	5 000 000	0	200 000
Other Current Debt	23 952 000	13 017 000	7 450 000	849 000
Total Current Debt	31 517 000	22 859 000	7 972 000	1 309 000
Total Equity and Debt	43 826 000	23 329 000	15 054 000	1 797 000

Financial indicators	2022	2021	2020	2019
Return on Equity	167,6 %	9 117,59 %	44,26 %	615,15 %
Debt-to-Equity Ratio	0,05	3,35	115,1	13,76
Operating Profit Margin	53,84 %	44,66 %	9,12 %	10,47 %
Current Ratio	0,35	0,58	0,54	0,48
Quick Ratio	0,35	0,58	0,54	0,48
Equity Ratio	0,27	0	0	0,02
Gross Profit Margin	100 %	100 %	76,25 %	95,08 %