IMEMI AGENTURER AS

1447 DRØBAK

Finances

Share Ownership

Return on Equity

−4,88 %

Current Ratio

2,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	778 000	820 000	629 000	393 000
Net Income	−12 000	41 000	179 000	12 000
Total Assets	475 000	454 000	349 000	98 000
Total Equity	246 000	258 000	216 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	778 000	820 000	629 000	393 000
Expenditure	790 000	767 000	396 000	379 000
Operating Profit	−12 000	53 000	233 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	−12 000	53 000	231 000	14 000
Tax	0	12 000	51 000	2 000
Net Income	−12 000	41 000	179 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	475 000	454 000	349 000	98 000
Total Assets	475 000	454 000	349 000	98 000
Total Retained Equity	221 000	233 000	192 000	12 000
Total Equity	246 000	258 000	216 000	37 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	230 000	197 000	133 000	62 000
Total Equity and Debt	475 000	454 000	349 000	98 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	726 000	768 000	573 000	393 000
Other Income	52 000	52 000	56 000	0
Revenue	778 000	820 000	629 000	393 000
Cost of Goods Sold	0	0	0	0
Salary Costs	704 000	637 000	351 000	313 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	790 000	767 000	396 000	379 000
Operating Profit	−12 000	53 000	233 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	−12 000	41 000	179 000	12 000

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	441 000	424 000	246 000	77 000
Total Current Assets	475 000	454 000	349 000	98 000
Total Assets	475 000	454 000	349 000	98 000
Total Equity	246 000	258 000	216 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	23 000	0	0
Unpaid Taxes	140 000	115 000	52 000	39 000
Dividends	0	0	0	0
Other Current Debt	88 000	48 000	29 000	20 000
Total Current Debt	230 000	197 000	133 000	62 000
Total Equity and Debt	475 000	454 000	349 000	98 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,88 %	15,89 %	82,87 %	32,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,54 %	6,46 %	37,04 %	3,56 %
Current Ratio	2,07	2,3	2,62	1,58
Quick Ratio	2,07	2,3	2,62	1,58
Equity Ratio	0,52	0,57	0,62	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %