IP BYGG SERVICE AS

1465 STRØMMEN

Finances

Share Ownership

Return on Equity

74,93 %

Current Ratio

2,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 747 000	2 422 000	1 755 000
Net Income	562 000	21 000	143 000
Total Assets	1 236 000	586 000	731 000
Total Equity	750 000	188 000	167 000

Income (NOK)	2022	2021	2020
Revenue	3 747 000	2 422 000	1 755 000
Expenditure	3 027 000	2 395 000	1 575 000
Operating Profit	720 000	28 000	181 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	720 000	28 000	181 000
Tax	158 000	6 000	39 000
Net Income	562 000	21 000	143 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	190 000	53 000	72 000
Total Current Assets	1 046 000	532 000	659 000
Total Assets	1 236 000	586 000	731 000
Total Retained Equity	726 000	164 000	143 000
Total Equity	750 000	188 000	167 000
Total Long-Term Debt	0	0	0
Total Current Debt	486 000	397 000	564 000
Total Equity and Debt	1 236 000	586 000	731 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 747 000	2 421 000	1 755 000
Other Income	0	1 000	0
Revenue	3 747 000	2 422 000	1 755 000
Cost of Goods Sold	1 006 000	827 000	508 000
Salary Costs	1 700 000	1 342 000	867 000
Depreciation	60 000	19 000	23 000
Impairment	0	0	0
Expenditure	3 027 000	2 395 000	1 575 000
Operating Profit	720 000	28 000	181 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	562 000	21 000	143 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	190 000	53 000	72 000
Total Tangible Assets	190 000	53 000	72 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	190 000	53 000	72 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	957 000	296 000	472 000
Total Current Assets	1 046 000	532 000	659 000
Total Assets	1 236 000	586 000	731 000
Total Equity	750 000	188 000	167 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	28 000	18 000	19 000
Unpaid Taxes	130 000	126 000	108 000
Dividends	0	0	0
Other Current Debt	170 000	248 000	399 000
Total Current Debt	486 000	397 000	564 000
Total Equity and Debt	1 236 000	586 000	731 000

Financial indicators	2022	2021	2020
Return on Equity	74,93 %	11,17 %	85,63 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	19,22 %	1,16 %	10,31 %
Current Ratio	2,15	1,34	1,17
Quick Ratio	2,15	1,34	1,17
Equity Ratio	0,61	0,32	0,23
Gross Profit Margin	73,15 %	65,85 %	71,05 %