IVERS AS

7530 MERÅKER

Finances

Return on Equity

58,4 %

Current Ratio

7,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 270 000	1 039 000	685 000	476 000
Net Income	1 057 000	556 000	303 000	214 000
Total Assets	2 065 000	1 428 000	647 000	338 000
Total Equity	1 810 000	902 000	546 000	244 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 270 000	1 039 000	685 000	476 000
Expenditure	386 000	368 000	296 000	203 000
Operating Profit	883 000	671 000	389 000	274 000
Financial Income	396 000	39 000	0	0
Financial Costs	25 000	5 000	0	0
Financial Balance	371 000	34 000	0	0
Earnings Before Tax	1 255 000	705 000	389 000	274 000
Tax	198 000	149 000	86 000	60 000
Net Income	1 057 000	556 000	303 000	214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	206 000	213 000	95 000	0
Total Current Assets	1 859 000	1 215 000	551 000	338 000
Total Assets	2 065 000	1 428 000	647 000	338 000
Total Retained Equity	1 780 000	872 000	516 000	214 000
Total Equity	1 810 000	902 000	546 000	244 000
Total Long-Term Debt	1 000	2 000	1 000	0
Total Current Debt	254 000	524 000	99 000	94 000
Total Equity and Debt	2 065 000	1 428 000	647 000	338 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 270 000	1 039 000	685 000	476 000
Other Income	0	0	0	0
Revenue	1 270 000	1 039 000	685 000	476 000
Cost of Goods Sold	0	0	0	0
Salary Costs	170 000	166 000	146 000	85 000
Depreciation	7 000	7 000	2 000	0
Impairment	0	0	0	0
Expenditure	386 000	368 000	296 000	203 000
Operating Profit	883 000	671 000	389 000	274 000
Financial Income	396 000	39 000	0	0
Financial Costs	25 000	5 000	0	0
Financial Balance	371 000	34 000	0	0
Dividends	0	200 000	0	0
Net Income	1 057 000	556 000	303 000	214 000

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	6 000	13 000	20 000	0
Total Tangible Assets	6 000	13 000	20 000	0
Total Fiancial Fixed Assets	200 000	200 000	75 000	0
Total Fixed Assets	206 000	213 000	95 000	0
Stock	0	0	0	0
Total Investments	1 635 000	786 000	0	0
Cash, Bank	224 000	54 000	545 000	337 000
Total Current Assets	1 859 000	1 215 000	551 000	338 000
Total Assets	2 065 000	1 428 000	647 000	338 000
Total Equity	1 810 000	902 000	546 000	244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	1 000	0
Creditors	6 000	1 000	0	0
Unpaid Taxes	24 000	83 000	2 000	7 000
Dividends	0	200 000	0	0
Other Current Debt	26 000	92 000	12 000	27 000
Total Current Debt	254 000	524 000	99 000	94 000
Total Equity and Debt	2 065 000	1 428 000	647 000	338 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,4 %	61,64 %	55,49 %	87,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,53 %	64,58 %	56,79 %	57,56 %
Current Ratio	7,32	2,32	5,57	3,6
Quick Ratio	7,32	2,32	5,57	3,6
Equity Ratio	0,88	0,63	0,84	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %