INNLANDET ENTREPRENØRSUPPORT AS

2918 ULNES

Finances

Share Ownership

Return on Equity

58,08 %

Current Ratio

1,67

Debt-to-Equity Ratio

2,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 762 000	3 672 000	2 919 000	108 000
Net Income	327 000	−43 000	167 000	52 000
Total Assets	2 635 000	1 513 000	824 000	230 000
Total Equity	563 000	236 000	279 000	112 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 762 000	3 672 000	2 919 000	108 000
Expenditure	4 342 000	3 704 000	2 706 000	43 000
Operating Profit	419 000	−31 000	214 000	65 000
Financial Income	1 000	0	0	0
Financial Costs	71 000	14 000	0	0
Financial Balance	−70 000	−14 000	0	0
Earnings Before Tax	350 000	−45 000	214 000	65 000
Tax	22 000	−2 000	47 000	13 000
Net Income	327 000	−43 000	167 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 092 000	845 000	50 000	35 000
Total Current Assets	1 542 000	668 000	774 000	196 000
Total Assets	2 635 000	1 513 000	824 000	230 000
Total Retained Equity	503 000	176 000	219 000	52 000
Total Equity	563 000	236 000	279 000	112 000
Total Long-Term Debt	1 145 000	651 000	2 000	92 000
Total Current Debt	926 000	626 000	543 000	26 000
Total Equity and Debt	2 635 000	1 513 000	824 000	230 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 762 000	3 672 000	2 919 000	108 000
Other Income	0	1 000	0	0
Revenue	4 762 000	3 672 000	2 919 000	108 000
Cost of Goods Sold	271 000	60 000	0	0
Salary Costs	3 107 000	2 786 000	2 441 000	0
Depreciation	147 000	102 000	16 000	2 000
Impairment	0	0	0	0
Expenditure	4 342 000	3 704 000	2 706 000	43 000
Operating Profit	419 000	−31 000	214 000	65 000
Financial Income	1 000	0	0	0
Financial Costs	71 000	14 000	0	0
Financial Balance	−70 000	−14 000	0	0
Dividends	0	0	0	0
Net Income	327 000	−43 000	167 000	52 000

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	1 092 000	845 000	50 000	35 000
Total Tangible Assets	1 092 000	845 000	50 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 092 000	845 000	50 000	35 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	676 000	353 000	496 000	69 000
Total Current Assets	1 542 000	668 000	774 000	196 000
Total Assets	2 635 000	1 513 000	824 000	230 000
Total Equity	563 000	236 000	279 000	112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 145 000	651 000	2 000	92 000
Creditors	192 000	80 000	49 000	15 000
Unpaid Taxes	447 000	294 000	246 000	0
Dividends	0	0	0	0
Other Current Debt	265 000	251 000	200 000	0
Total Current Debt	926 000	626 000	543 000	26 000
Total Equity and Debt	2 635 000	1 513 000	824 000	230 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,08 %	−18,22 %	59,86 %	46,43 %
Debt-to-Equity Ratio	2,03	2,76	0,01	0,82
Operating Profit Margin	8,8 %	−0,84 %	7,33 %	60,19 %
Current Ratio	1,67	1,07	1,43	7,54
Quick Ratio	1,67	1,07	1,43	7,54
Equity Ratio	0,21	0,16	0,34	0,49
Gross Profit Margin	94,31 %	98,37 %	100 %	100 %