INNLANDSKALESJER AS

2116 SANDER

Finances

Share Ownership

Return on Equity

26,73 %

Current Ratio

0,03

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	58 000	65 000	67 000	26 000
Net Income	−27 000	−48 000	−28 000	−3 000
Total Assets	3 000	8 000	10 000	8 000
Total Equity	−101 000	−74 000	−26 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	58 000	65 000	67 000	26 000
Expenditure	86 000	113 000	94 000	29 000
Operating Profit	−27 000	−48 000	−28 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−27 000	−48 000	−28 000	−3 000
Tax	0	0	0	0
Net Income	−27 000	−48 000	−28 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 000	8 000	10 000	8 000
Total Assets	3 000	8 000	10 000	8 000
Total Retained Equity	−126 000	−98 000	−51 000	−22 000
Total Equity	−101 000	−74 000	−26 000	2 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	104 000	82 000	36 000	6 000
Total Equity and Debt	3 000	8 000	10 000	8 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	58 000	65 000	67 000	26 000
Other Income	0	0	0	0
Revenue	58 000	65 000	67 000	26 000
Cost of Goods Sold	35 000	40 000	55 000	9 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	86 000	113 000	94 000	29 000
Operating Profit	−27 000	−48 000	−28 000	−3 000
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	−27 000	−48 000	−28 000	−3 000

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	2 000	7 000	9 000	8 000
Total Current Assets	3 000	8 000	10 000	8 000
Total Assets	3 000	8 000	10 000	8 000
Total Equity	−101 000	−74 000	−26 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	11 000	3 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	100 000	71 000	33 000	1 000
Total Current Debt	104 000	82 000	36 000	6 000
Total Equity and Debt	3 000	8 000	10 000	8 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,73 %	64,86 %	107,69 %	−150 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−46,55 %	−73,85 %	−41,79 %	−11,54 %
Current Ratio	0,03	0,1	0,28	1,33
Quick Ratio	0,03	0,1	0,28	1,33
Equity Ratio	−33,67	−9,25	−2,6	0,25
Gross Profit Margin	39,66 %	38,46 %	17,91 %	65,38 %