INDPRO AS

7055 RANHEIM

Finances

Share Ownership

Return on Equity

264,26 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 359 000	8 179 000	11 331 000	6 537 000
Net Income	2 122 000	1 649 000	1 825 000	1 468 000
Total Assets	4 863 000	3 641 000	3 712 000	8 715 000
Total Equity	803 000	681 000	632 000	607 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 359 000	8 179 000	11 331 000	6 537 000
Expenditure	6 619 000	6 054 000	9 010 000	4 648 000
Operating Profit	2 739 000	2 124 000	2 321 000	1 888 000
Financial Income	4 000	3 000	38 000	1 000
Financial Costs	11 000	5 000	18 000	2 000
Financial Balance	−7 000	−2 000	20 000	−1 000
Earnings Before Tax	2 731 000	2 122 000	2 341 000	1 888 000
Tax	609 000	473 000	515 000	420 000
Net Income	2 122 000	1 649 000	1 825 000	1 468 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	33 000	50 000	31 000
Total Current Assets	4 842 000	3 608 000	3 662 000	8 684 000
Total Assets	4 863 000	3 641 000	3 712 000	8 715 000
Total Retained Equity	773 000	651 000	602 000	577 000
Total Equity	803 000	681 000	632 000	607 000
Total Long-Term Debt	0	0	7 000	27 000
Total Current Debt	4 059 000	2 960 000	3 072 000	8 081 000
Total Equity and Debt	4 863 000	3 641 000	3 712 000	8 715 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 359 000	8 179 000	11 331 000	6 537 000
Other Income	0	0	0	0
Revenue	9 359 000	8 179 000	11 331 000	6 537 000
Cost of Goods Sold	3 860 000	3 483 000	6 751 000	2 112 000
Salary Costs	2 120 000	2 048 000	1 796 000	1 892 000
Depreciation	12 000	17 000	15 000	11 000
Impairment	0	0	0	0
Expenditure	6 619 000	6 054 000	9 010 000	4 648 000
Operating Profit	2 739 000	2 124 000	2 321 000	1 888 000
Financial Income	4 000	3 000	38 000	1 000
Financial Costs	11 000	5 000	18 000	2 000
Financial Balance	−7 000	−2 000	20 000	−1 000
Dividends	2 000 000	1 000 000	1 800 000	1 000 000
Net Income	2 122 000	1 649 000	1 825 000	1 468 000

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	16 000	23 000	30 000	0
Fixtures	4 000	10 000	20 000	31 000
Total Tangible Assets	20 000	33 000	50 000	31 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	33 000	50 000	31 000
Stock	3 000	3 000	3 000	0
Total Investments	0	0	0	0
Cash, Bank	1 713 000	1 869 000	2 337 000	1 726 000
Total Current Assets	4 842 000	3 608 000	3 662 000	8 684 000
Total Assets	4 863 000	3 641 000	3 712 000	8 715 000
Total Equity	803 000	681 000	632 000	607 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	7 000	27 000
Creditors	642 000	148 000	146 000	1 808 000
Unpaid Taxes	633 000	511 000	333 000	1 164 000
Dividends	2 000 000	1 000 000	1 800 000	1 000 000
Other Current Debt	176 000	220 000	259 000	3 713 000
Total Current Debt	4 059 000	2 960 000	3 072 000	8 081 000
Total Equity and Debt	4 863 000	3 641 000	3 712 000	8 715 000

Financial indicators	2022	2021	2020	2019
Return on Equity	264,26 %	242,14 %	288,77 %	241,85 %
Debt-to-Equity Ratio	0	0	0,01	0,04
Operating Profit Margin	29,27 %	25,97 %	20,48 %	28,88 %
Current Ratio	1,19	1,22	1,19	1,07
Quick Ratio	1,19	1,22	1,19	1,07
Equity Ratio	0,17	0,19	0,17	0,07
Gross Profit Margin	58,76 %	57,42 %	40,42 %	67,69 %