IRBYGG ENTREPRENØR AS

0873 OSLO

Finances

Share Ownership

Return on Equity

66,46 %

Current Ratio

0,99

Debt-to-Equity Ratio

2,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 339 000	10 417 000	12 843 000	21 833 000
Net Income	105 000	28 000	−113 000	379 000
Total Assets	3 667 000	2 657 000	2 347 000	5 543 000
Total Equity	158 000	54 000	26 000	438 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 339 000	10 417 000	12 843 000	21 833 000
Expenditure	13 190 000	10 375 000	12 979 000	21 345 000
Operating Profit	149 000	43 000	−136 000	489 000
Financial Income	2 000	0	0	1 000
Financial Costs	16 000	7 000	3 000	3 000
Financial Balance	−14 000	−7 000	−3 000	−2 000
Earnings Before Tax	134 000	36 000	−139 000	486 000
Tax	30 000	8 000	−26 000	107 000
Net Income	105 000	28 000	−113 000	379 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	590 000	640 000	67 000	102 000
Total Current Assets	3 077 000	2 017 000	2 280 000	5 441 000
Total Assets	3 667 000	2 657 000	2 347 000	5 543 000
Total Retained Equity	128 000	24 000	−4 000	414 000
Total Equity	158 000	54 000	26 000	438 000
Total Long-Term Debt	415 000	508 000	0	8 000
Total Current Debt	3 094 000	2 096 000	2 322 000	5 097 000
Total Equity and Debt	3 667 000	2 657 000	2 347 000	5 543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 303 000	10 417 000	12 796 000	21 833 000
Other Income	37 000	0	47 000	0
Revenue	13 339 000	10 417 000	12 843 000	21 833 000
Cost of Goods Sold	2 123 000	1 851 000	893 000	2 206 000
Salary Costs	10 003 000	7 713 000	11 296 000	18 138 000
Depreciation	151 000	60 000	56 000	45 000
Impairment	0	0	0	0
Expenditure	13 190 000	10 375 000	12 979 000	21 345 000
Operating Profit	149 000	43 000	−136 000	489 000
Financial Income	2 000	0	0	1 000
Financial Costs	16 000	7 000	3 000	3 000
Financial Balance	−14 000	−7 000	−3 000	−2 000
Dividends	0	0	300 000	0
Net Income	105 000	28 000	−113 000	379 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	590 000	640 000	67 000	102 000
Total Tangible Assets	590 000	640 000	67 000	102 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	590 000	640 000	67 000	102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 299 000	1 175 000	1 319 000	3 075 000
Total Current Assets	3 077 000	2 017 000	2 280 000	5 441 000
Total Assets	3 667 000	2 657 000	2 347 000	5 543 000
Total Equity	158 000	54 000	26 000	438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	415 000	508 000	0	8 000
Creditors	85 000	34 000	26 000	67 000
Unpaid Taxes	1 307 000	1 015 000	1 052 000	2 191 000
Dividends	0	0	300 000	0
Other Current Debt	1 678 000	1 046 000	1 243 000	2 736 000
Total Current Debt	3 094 000	2 096 000	2 322 000	5 097 000
Total Equity and Debt	3 667 000	2 657 000	2 347 000	5 543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,46 %	51,85 %	−434,62 %	86,53 %
Debt-to-Equity Ratio	2,63	9,41	0	0,02
Operating Profit Margin	1,12 %	0,41 %	−1,06 %	2,24 %
Current Ratio	0,99	0,96	0,98	1,07
Quick Ratio	0,99	0,96	0,98	1,07
Equity Ratio	0,04	0,02	0,01	0,08
Gross Profit Margin	84,08 %	82,23 %	93,05 %	89,9 %