IP BYGG AS

7562 SAKSVIK

Finances

Share Ownership

Return on Equity

−23,1 %

Current Ratio

2,56

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 393 000	1 861 000	1 341 000	1 069 000
Net Income	−82 000	167 000	36 000	115 000
Total Assets	591 000	843 000	590 000	538 000
Total Equity	355 000	437 000	270 000	234 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 393 000	1 861 000	1 341 000	1 069 000
Expenditure	1 472 000	1 628 000	1 281 000	906 000
Operating Profit	−78 000	229 000	60 000	163 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	7 000	18 000
Financial Balance	−4 000	−5 000	−7 000	−18 000
Earnings Before Tax	−82 000	224 000	53 000	145 000
Tax	0	56 000	16 000	30 000
Net Income	−82 000	167 000	36 000	115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	138 000	175 000	237 000
Total Current Assets	515 000	705 000	415 000	301 000
Total Assets	591 000	843 000	590 000	538 000
Total Retained Equity	325 000	407 000	240 000	204 000
Total Equity	355 000	437 000	270 000	234 000
Total Long-Term Debt	35 000	67 000	101 000	132 000
Total Current Debt	201 000	338 000	220 000	172 000
Total Equity and Debt	591 000	843 000	590 000	538 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 393 000	1 859 000	1 341 000	1 047 000
Other Income	0	2 000	0	22 000
Revenue	1 393 000	1 861 000	1 341 000	1 069 000
Cost of Goods Sold	645 000	698 000	420 000	326 000
Salary Costs	614 000	720 000	674 000	378 000
Depreciation	62 000	62 000	62 000	62 000
Impairment	0	0	0	0
Expenditure	1 472 000	1 628 000	1 281 000	906 000
Operating Profit	−78 000	229 000	60 000	163 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	7 000	18 000
Financial Balance	−4 000	−5 000	−7 000	−18 000
Dividends	0	0	0	0
Net Income	−82 000	167 000	36 000	115 000

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	52 000	114 000	175 000	237 000
Total Tangible Assets	52 000	114 000	175 000	237 000
Total Fiancial Fixed Assets	25 000	25 000	0	0
Total Fixed Assets	76 000	138 000	175 000	237 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	396 000	687 000	229 000	256 000
Total Current Assets	515 000	705 000	415 000	301 000
Total Assets	591 000	843 000	590 000	538 000
Total Equity	355 000	437 000	270 000	234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	67 000	101 000	132 000
Creditors	3 000	−13 000	−3 000	0
Unpaid Taxes	106 000	202 000	92 000	81 000
Dividends	0	0	0	0
Other Current Debt	92 000	93 000	115 000	60 000
Total Current Debt	201 000	338 000	220 000	172 000
Total Equity and Debt	591 000	843 000	590 000	538 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,1 %	38,22 %	13,33 %	49,15 %
Debt-to-Equity Ratio	0,1	0,15	0,37	0,56
Operating Profit Margin	−5,6 %	12,31 %	4,47 %	15,25 %
Current Ratio	2,56	2,09	1,89	1,75
Quick Ratio	2,56	2,09	1,89	1,75
Equity Ratio	0,6	0,52	0,46	0,43
Gross Profit Margin	53,7 %	62,49 %	68,68 %	69,5 %