IGNI AS

1543 VESTBY

Finances

Return on Equity

−16,42 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	0	0	0
Net Income	−1 569 000	1 357 000	4 075 000	758 000
Total Assets	22 200 000	11 493 000	11 750 000	5 786 000
Total Equity	9 554 000	11 123 000	9 766 000	5 692 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	0	0	0
Expenditure	2 560 000	96 000	54 000	30 000
Operating Profit	−2 555 000	−96 000	−54 000	−30 000
Financial Income	1 257 000	1 525 000	4 239 000	789 000
Financial Costs	272 000	73 000	110 000	0
Financial Balance	985 000	1 452 000	4 129 000	789 000
Earnings Before Tax	−1 569 000	1 356 000	4 075 000	758 000
Tax	0	−1 000	1 000	0
Net Income	−1 569 000	1 357 000	4 075 000	758 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 659 000	6 168 000	5 972 000	4 993 000
Total Current Assets	15 541 000	5 325 000	5 778 000	793 000
Total Assets	22 200 000	11 493 000	11 750 000	5 786 000
Total Retained Equity	4 620 000	6 189 000	4 833 000	758 000
Total Equity	9 554 000	11 123 000	9 766 000	5 692 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	12 646 000	370 000	1 983 000	94 000
Total Equity and Debt	22 200 000	11 493 000	11 750 000	5 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	0	0	0
Other Income	0	0	0	0
Revenue	6 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	1 994 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 560 000	96 000	54 000	30 000
Operating Profit	−2 555 000	−96 000	−54 000	−30 000
Financial Income	1 257 000	1 525 000	4 239 000	789 000
Financial Costs	272 000	73 000	110 000	0
Financial Balance	985 000	1 452 000	4 129 000	789 000
Dividends	0	0	0	0
Net Income	−1 569 000	1 357 000	4 075 000	758 000

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	6 659 000	6 168 000	5 972 000	4 993 000
Total Fixed Assets	6 659 000	6 168 000	5 972 000	4 993 000
Stock	0	0	0	0
Total Investments	17 000	118 000	191 000	0
Cash, Bank	144 000	856 000	448 000	5 000
Total Current Assets	15 541 000	5 325 000	5 778 000	793 000
Total Assets	22 200 000	11 493 000	11 750 000	5 786 000
Total Equity	9 554 000	11 123 000	9 766 000	5 692 000
Short-Term Group Debt	1 554 000	0	4 000	29 000
Total Long-Term Debt	0	0	1 000	0
Creditors	51 000	0	0	0
Unpaid Taxes	207 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	214 000	370 000	1 979 000	66 000
Total Current Debt	12 646 000	370 000	1 983 000	94 000
Total Equity and Debt	22 200 000	11 493 000	11 750 000	5 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,42 %	12,2 %	41,73 %	13,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−42 583,33 %	-	-	-
Current Ratio	1,23	14,39	2,91	8,44
Quick Ratio	1,23	14,39	2,91	8,44
Equity Ratio	0,43	0,97	0,83	0,98
Gross Profit Margin	100 %	-	-	-