INDUSENZ AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

−26,45 %

Current Ratio

1,24

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 048 000	2 992 000	75 000	1 128 000
Net Income	−4 556 000	−2 708 000	−1 094 000	−168 000
Total Assets	23 688 000	19 432 000	10 941 000	7 144 000
Total Equity	17 224 000	5 880 000	988 000	1 042 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 048 000	2 992 000	75 000	1 128 000
Expenditure	7 826 000	6 256 000	1 318 000	1 338 000
Operating Profit	−5 777 000	−3 265 000	−1 242 000	−210 000
Financial Income	9 000	11 000	18 000	2 000
Financial Costs	170 000	218 000	180 000	20 000
Financial Balance	−161 000	−207 000	−162 000	−18 000
Earnings Before Tax	−5 939 000	−3 472 000	−1 404 000	−228 000
Tax	−1 383 000	−764 000	−310 000	−60 000
Net Income	−4 556 000	−2 708 000	−1 094 000	−168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 642 000	15 119 000	9 297 000	4 305 000
Total Current Assets	5 046 000	4 313 000	1 644 000	2 839 000
Total Assets	23 688 000	19 432 000	10 941 000	7 144 000
Total Retained Equity	0	0	−552 000	−208 000
Total Equity	17 224 000	5 880 000	988 000	1 042 000
Total Long-Term Debt	2 400 000	5 534 000	5 400 000	2 511 000
Total Current Debt	4 064 000	8 018 000	4 553 000	3 591 000
Total Equity and Debt	23 688 000	19 432 000	10 941 000	7 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 019 000	1 221 000	5 285 000	1 128 000
Other Income	1 029 000	1 771 000	−5 210 000	0
Revenue	2 048 000	2 992 000	75 000	1 128 000
Cost of Goods Sold	348 000	54 000	0	0
Salary Costs	2 660 000	1 932 000	460 000	595 000
Depreciation	2 002 000	0	0	0
Impairment	0	0	0	0
Expenditure	7 826 000	6 256 000	1 318 000	1 338 000
Operating Profit	−5 777 000	−3 265 000	−1 242 000	−210 000
Financial Income	9 000	11 000	18 000	2 000
Financial Costs	170 000	218 000	180 000	20 000
Financial Balance	−161 000	−207 000	−162 000	−18 000
Dividends	0	0	0	0
Net Income	−4 556 000	−2 708 000	−1 094 000	−168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 627 000	15 119 000	9 297 000	4 305 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	0	0	0
Total Tangible Assets	15 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 642 000	15 119 000	9 297 000	4 305 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 866 000	1 418 000	1 384 000	1 831 000
Total Current Assets	5 046 000	4 313 000	1 644 000	2 839 000
Total Assets	23 688 000	19 432 000	10 941 000	7 144 000
Total Equity	17 224 000	5 880 000	988 000	1 042 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 400 000	5 534 000	5 400 000	2 511 000
Creditors	2 218 000	6 283 000	3 483 000	2 931 000
Unpaid Taxes	313 000	240 000	182 000	132 000
Dividends	0	0	0	0
Other Current Debt	1 533 000	1 495 000	888 000	528 000
Total Current Debt	4 064 000	8 018 000	4 553 000	3 591 000
Total Equity and Debt	23 688 000	19 432 000	10 941 000	7 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,45 %	−46,05 %	−110,73 %	−16,12 %
Debt-to-Equity Ratio	0,14	0,94	5,47	2,41
Operating Profit Margin	−282,08 %	−109,12 %	−1 656 %	−18,62 %
Current Ratio	1,24	0,54	0,36	0,79
Quick Ratio	1,24	0,54	0,36	0,79
Equity Ratio	0,73	0,3	0,09	0,15
Gross Profit Margin	83,01 %	98,2 %	100 %	100 %