IGANG TOTALENTREPRENØR AS

4353 KLEPP STASJON

Finances

Share Ownership

Return on Equity

61,84 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	255 695 000	129 182 000	62 297 000	826 000
Net Income	10 324 000	6 924 000	2 240 000	−794 000
Total Assets	90 090 000	35 241 000	40 750 000	4 845 000
Total Equity	16 694 000	10 370 000	3 446 000	1 206 000

Income (NOK)	2022	2021	2020	2019
Revenue	255 695 000	129 182 000	62 297 000	826 000
Expenditure	243 269 000	120 359 000	59 262 000	1 843 000
Operating Profit	12 426 000	8 822 000	3 035 000	−1 018 000
Financial Income	906 000	179 000	17 000	0
Financial Costs	67 000	117 000	179 000	0
Financial Balance	839 000	62 000	−162 000	0
Earnings Before Tax	13 266 000	8 884 000	2 873 000	−1 018 000
Tax	2 942 000	1 961 000	633 000	−224 000
Net Income	10 324 000	6 924 000	2 240 000	−794 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 294 000	5 417 000	676 000	1 075 000
Total Current Assets	83 797 000	29 824 000	40 074 000	3 770 000
Total Assets	90 090 000	35 241 000	40 750 000	4 845 000
Total Retained Equity	14 694 000	8 370 000	1 446 000	−794 000
Total Equity	16 694 000	10 370 000	3 446 000	1 206 000
Total Long-Term Debt	301 000	0	3 409 000	3 000 000
Total Current Debt	73 096 000	24 871 000	33 895 000	639 000
Total Equity and Debt	90 090 000	35 241 000	40 750 000	4 845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	255 658 000	129 132 000	62 297 000	826 000
Other Income	37 000	51 000	0	0
Revenue	255 695 000	129 182 000	62 297 000	826 000
Cost of Goods Sold	228 165 000	107 056 000	54 044 000	18 000
Salary Costs	12 162 000	9 251 000	4 465 000	1 511 000
Depreciation	212 000	81 000	46 000	19 000
Impairment	0	0	0	0
Expenditure	243 269 000	120 359 000	59 262 000	1 843 000
Operating Profit	12 426 000	8 822 000	3 035 000	−1 018 000
Financial Income	906 000	179 000	17 000	0
Financial Costs	67 000	117 000	179 000	0
Financial Balance	839 000	62 000	−162 000	0
Dividends	0	0	0	0
Net Income	10 324 000	6 924 000	2 240 000	−794 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	226 000	35 000	39 000	273 000
Real Eastate	0	140 000	0	0
Machinery and Plant Facilities	495 000	0	0	0
Fixtures	323 000	188 000	128 000	163 000
Total Tangible Assets	818 000	328 000	128 000	163 000
Total Fiancial Fixed Assets	5 250 000	5 054 000	509 000	639 000
Total Fixed Assets	6 294 000	5 417 000	676 000	1 075 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 514 000	25 882 000	20 798 000	3 428 000
Total Current Assets	83 797 000	29 824 000	40 074 000	3 770 000
Total Assets	90 090 000	35 241 000	40 750 000	4 845 000
Total Equity	16 694 000	10 370 000	3 446 000	1 206 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	301 000	0	3 409 000	3 000 000
Creditors	49 286 000	6 030 000	11 655 000	29 000
Unpaid Taxes	2 362 000	1 502 000	1 722 000	383 000
Dividends	0	0	0	0
Other Current Debt	18 305 000	14 963 000	20 517 000	227 000
Total Current Debt	73 096 000	24 871 000	33 895 000	639 000
Total Equity and Debt	90 090 000	35 241 000	40 750 000	4 845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,84 %	66,77 %	65 %	−65,84 %
Debt-to-Equity Ratio	0,02	0	0,99	2,49
Operating Profit Margin	4,86 %	6,83 %	4,87 %	−123,24 %
Current Ratio	1,15	1,2	1,18	5,9
Quick Ratio	1,15	1,2	1,18	5,9
Equity Ratio	0,19	0,29	0,08	0,25
Gross Profit Margin	10,77 %	17,13 %	13,25 %	97,82 %