IM PROJECT CONSULT AS

4051 SOLA

Finances

Share Ownership

Return on Equity

107,04 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 336 000	2 028 000	1 970 000	414 000
Net Income	152 000	217 000	12 000	61 000
Total Assets	396 000	628 000	680 000	454 000
Total Equity	142 000	98 000	43 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 336 000	2 028 000	1 970 000	414 000
Expenditure	1 139 000	1 739 000	1 926 000	334 000
Operating Profit	197 000	288 000	44 000	80 000
Financial Income	0	0	0	0
Financial Costs	2 000	11 000	27 000	1 000
Financial Balance	−2 000	−11 000	−27 000	−1 000
Earnings Before Tax	195 000	278 000	17 000	79 000
Tax	43 000	61 000	5 000	19 000
Net Income	152 000	217 000	12 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	396 000	628 000	680 000	454 000
Total Assets	396 000	628 000	680 000	454 000
Total Retained Equity	112 000	68 000	13 000	1 000
Total Equity	142 000	98 000	43 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	254 000	530 000	637 000	423 000
Total Equity and Debt	396 000	628 000	680 000	454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 336 000	2 028 000	1 970 000	414 000
Other Income	0	0	0	0
Revenue	1 336 000	2 028 000	1 970 000	414 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 061 000	1 632 000	1 849 000	309 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 139 000	1 739 000	1 926 000	334 000
Operating Profit	197 000	288 000	44 000	80 000
Financial Income	0	0	0	0
Financial Costs	2 000	11 000	27 000	1 000
Financial Balance	−2 000	−11 000	−27 000	−1 000
Dividends	108 000	162 000	0	60 000
Net Income	152 000	217 000	12 000	61 000

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	394 000	441 000	265 000	26 000
Total Current Assets	396 000	628 000	680 000	454 000
Total Assets	396 000	628 000	680 000	454 000
Total Equity	142 000	98 000	43 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	15 000	2 000	0
Unpaid Taxes	11 000	254 000	394 000	234 000
Dividends	108 000	162 000	0	60 000
Other Current Debt	89 000	38 000	236 000	111 000
Total Current Debt	254 000	530 000	637 000	423 000
Total Equity and Debt	396 000	628 000	680 000	454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,04 %	221,43 %	27,91 %	196,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,75 %	14,2 %	2,23 %	19,32 %
Current Ratio	1,56	1,18	1,07	1,07
Quick Ratio	1,56	1,18	1,07	1,07
Equity Ratio	0,36	0,16	0,06	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %