INNLANDET VEDSENTRAL AS

2640 VINSTRA

Finances

Share Ownership

Return on Equity

90,2 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	155 000	0	0	0
Net Income	−138 000	−16 000	−27 000	−16 000
Total Assets	796 000	24 000	30 000	52 000
Total Equity	−153 000	−15 000	−3 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	155 000	0	0	0
Expenditure	294 000	16 000	28 000	16 000
Operating Profit	−138 000	−16 000	−27 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−138 000	−16 000	−27 000	−16 000
Tax	0	0	0	0
Net Income	−138 000	−16 000	−27 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	23 000	30 000	38 000
Total Current Assets	781 000	1 000	0	14 000
Total Assets	796 000	24 000	30 000	52 000
Total Retained Equity	−203 000	−59 000	−43 000	−16 000
Total Equity	−153 000	−15 000	−3 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	949 000	39 000	34 000	28 000
Total Equity and Debt	796 000	24 000	30 000	52 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	155 000	0	0	0
Other Income	0	0	0	0
Revenue	155 000	0	0	0
Cost of Goods Sold	89 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	8 000	8 000	8 000	0
Impairment	0	0	0	0
Expenditure	294 000	16 000	28 000	16 000
Operating Profit	−138 000	−16 000	−27 000	−16 000
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	−138 000	−16 000	−27 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	0	30 000	38 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	23 000	0	0
Total Tangible Assets	0	23 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	23 000	30 000	38 000
Stock	760 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	1 000	0	4 000
Total Current Assets	781 000	1 000	0	14 000
Total Assets	796 000	24 000	30 000	52 000
Total Equity	−153 000	−15 000	−3 000	24 000
Short-Term Group Debt	120 000	0	21 000	5 000
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	1 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	827 000	39 000	12 000	12 000
Total Current Debt	949 000	39 000	34 000	28 000
Total Equity and Debt	796 000	24 000	30 000	52 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,2 %	106,67 %	900 %	−66,67 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−89,03 %	-	-	-
Current Ratio	0,82	0,03	0	0,5
Quick Ratio	4,13	0,03	0	0,5
Equity Ratio	−0,19	−0,63	−0,1	0,46
Gross Profit Margin	42,58 %	-	-	-