INTERNATIONAL & CO AS

6090 FOSNAVÅG

Finances

Share Ownership

Return on Equity

71,31 %

Current Ratio

0,4

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 131 000	1 924 000	1 762 000	619 000
Net Income	−169 000	94 000	−246 000	−36 000
Total Assets	385 000	200 000	110 000	292 000
Total Equity	−237 000	−128 000	−222 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 131 000	1 924 000	1 762 000	619 000
Expenditure	3 299 000	1 830 000	2 008 000	654 000
Operating Profit	−169 000	94 000	−246 000	−36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−169 000	94 000	−246 000	−36 000
Tax	0	0	0	0
Net Income	−169 000	94 000	−246 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	135 000	43 000	64 000	82 000
Total Current Assets	250 000	157 000	45 000	210 000
Total Assets	385 000	200 000	110 000	292 000
Total Retained Equity	−357 000	−188 000	−282 000	−36 000
Total Equity	−237 000	−128 000	−222 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	621 000	328 000	332 000	268 000
Total Equity and Debt	385 000	200 000	110 000	292 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 131 000	1 924 000	1 762 000	619 000
Other Income	0	0	0	0
Revenue	3 131 000	1 924 000	1 762 000	619 000
Cost of Goods Sold	205 000	232 000	96 000	66 000
Salary Costs	2 249 000	1 030 000	1 457 000	479 000
Depreciation	29 000	14 000	15 000	1 000
Impairment	0	0	0	0
Expenditure	3 299 000	1 830 000	2 008 000	654 000
Operating Profit	−169 000	94 000	−246 000	−36 000
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	−169 000	94 000	−246 000	−36 000

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	135 000	43 000	64 000	82 000
Total Tangible Assets	135 000	43 000	64 000	82 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	135 000	43 000	64 000	82 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	114 000	109 000	34 000	36 000
Total Current Assets	250 000	157 000	45 000	210 000
Total Assets	385 000	200 000	110 000	292 000
Total Equity	−237 000	−128 000	−222 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	111 000	53 000	28 000	1 000
Unpaid Taxes	273 000	108 000	134 000	170 000
Dividends	0	0	0	0
Other Current Debt	237 000	167 000	170 000	96 000
Total Current Debt	621 000	328 000	332 000	268 000
Total Equity and Debt	385 000	200 000	110 000	292 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,31 %	−73,44 %	110,81 %	−150 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−5,4 %	4,89 %	−13,96 %	−5,82 %
Current Ratio	0,4	0,48	0,14	0,78
Quick Ratio	0,4	0,48	0,14	0,78
Equity Ratio	−0,62	−0,64	−2,02	0,08
Gross Profit Margin	93,45 %	87,94 %	94,55 %	89,34 %