INTEGRASJON OG MENTORERING AS

4656 HAMRESANDEN

Finances

Share Ownership

Return on Equity

27,31 %

Current Ratio

0,06

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	145 000	119 000	304 000	651 000
Net Income	−127 000	−138 000	−75 000	−159 000
Total Assets	28 000	23 000	−167 000	−482 000
Total Equity	−465 000	−339 000	−201 000	−159 000

Income (NOK)	2022	2021	2020	2019
Revenue	145 000	119 000	304 000	651 000
Expenditure	272 000	257 000	379 000	810 000
Operating Profit	−127 000	−138 000	−75 000	−159 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−127 000	−138 000	−75 000	−159 000
Tax	0	0	0	0
Net Income	−127 000	−138 000	−75 000	−159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	28 000	23 000	−167 000	−482 000
Total Assets	28 000	23 000	−167 000	−482 000
Total Retained Equity	−498 000	−372 000	−234 000	−159 000
Total Equity	−465 000	−339 000	−201 000	−159 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	494 000	361 000	33 000	−324 000
Total Equity and Debt	28 000	23 000	−167 000	−482 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	145 000	119 000	304 000	651 000
Other Income	0	0	0	0
Revenue	145 000	119 000	304 000	651 000
Cost of Goods Sold	0	0	0	0
Salary Costs	246 000	223 000	362 000	785 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	272 000	257 000	379 000	810 000
Operating Profit	−127 000	−138 000	−75 000	−159 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−127 000	−138 000	−75 000	−159 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	−129 000	−721 000	−690 000
Total Current Assets	28 000	23 000	−167 000	−482 000
Total Assets	28 000	23 000	−167 000	−482 000
Total Equity	−465 000	−339 000	−201 000	−159 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	42 000	27 000	6 000
Unpaid Taxes	77 000	85 000	284 000	144 000
Dividends	0	0	0	0
Other Current Debt	403 000	234 000	−278 000	−473 000
Total Current Debt	494 000	361 000	33 000	−324 000
Total Equity and Debt	28 000	23 000	−167 000	−482 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,31 %	40,71 %	37,31 %	100 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−87,59 %	−115,97 %	−24,67 %	−24,42 %
Current Ratio	0,06	0,06	−5,06	1,49
Quick Ratio	0,06	0,06	−5,06	1,49
Equity Ratio	−16,61	−14,74	1,2	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %