INCLUSIVE CREATION AS

2008 FJERDINGBY

Finances

Return on Equity

−37,63 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	784 000	639 000	124 000	93 000
Net Income	−35 000	88 000	8 000	2 000
Total Assets	498 000	546 000	97 000	100 000
Total Equity	93 000	128 000	40 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	784 000	639 000	124 000	93 000
Expenditure	820 000	525 000	113 000	90 000
Operating Profit	−35 000	114 000	10 000	3 000
Financial Income	3 000	0	0	0
Financial Costs	3 000	2 000	0	0
Financial Balance	0	−2 000	0	0
Earnings Before Tax	−35 000	112 000	10 000	3 000
Tax	0	25 000	2 000	1 000
Net Income	−35 000	88 000	8 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	5 000	5 000	5 000
Total Current Assets	493 000	542 000	92 000	95 000
Total Assets	498 000	546 000	97 000	100 000
Total Retained Equity	63 000	98 000	10 000	2 000
Total Equity	93 000	128 000	40 000	32 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	405 000	419 000	57 000	67 000
Total Equity and Debt	498 000	546 000	97 000	100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	704 000	639 000	124 000	13 000
Other Income	80 000	0	0	80 000
Revenue	784 000	639 000	124 000	93 000
Cost of Goods Sold	73 000	35 000	0	3 000
Salary Costs	646 000	430 000	71 000	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	820 000	525 000	113 000	90 000
Operating Profit	−35 000	114 000	10 000	3 000
Financial Income	3 000	0	0	0
Financial Costs	3 000	2 000	0	0
Financial Balance	0	−2 000	0	0
Dividends	0	0	0	0
Net Income	−35 000	88 000	8 000	2 000

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	5 000	5 000	5 000	5 000
Total Fixed Assets	5 000	5 000	5 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	490 000	542 000	84 000	82 000
Total Current Assets	493 000	542 000	92 000	95 000
Total Assets	498 000	546 000	97 000	100 000
Total Equity	93 000	128 000	40 000	32 000
Short-Term Group Debt	0	0	3 000	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	23 000	17 000	0	0
Dividends	0	0	0	0
Other Current Debt	382 000	377 000	52 000	66 000
Total Current Debt	405 000	419 000	57 000	67 000
Total Equity and Debt	498 000	546 000	97 000	100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−37,63 %	68,75 %	20 %	6,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,46 %	17,84 %	8,06 %	3,23 %
Current Ratio	1,22	1,29	1,61	1,42
Quick Ratio	1,22	1,29	1,61	1,42
Equity Ratio	0,19	0,23	0,41	0,32
Gross Profit Margin	90,69 %	94,52 %	100 %	96,77 %