INN EIENDOM AS

2360 RUDSHØGDA

Finances

Share Ownership

Return on Equity

310,11 %

Current Ratio

0,75

Debt-to-Equity Ratio

−1,22

Key figures (NOK)	2022	2021	2020
Revenue	17 482 000	8 501 000	3 092 000
Net Income	−1 411 000	656 000	614 000
Total Assets	4 388 000	3 474 000	1 146 000
Total Equity	−455 000	1 314 000	658 000

Income (NOK)	2022	2021	2020
Revenue	17 482 000	8 501 000	3 092 000
Expenditure	18 747 000	7 658 000	2 308 000
Operating Profit	−1 265 000	842 000	785 000
Financial Income	6 000	1 000	0
Financial Costs	170 000	2 000	0
Financial Balance	−164 000	−1 000	0
Earnings Before Tax	−1 430 000	842 000	785 000
Tax	−18 000	185 000	171 000
Net Income	−1 411 000	656 000	614 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 186 000	457 000	376 000
Total Current Assets	3 202 000	3 017 000	769 000
Total Assets	4 388 000	3 474 000	1 146 000
Total Retained Equity	−499 000	1 270 000	614 000
Total Equity	−455 000	1 314 000	658 000
Total Long-Term Debt	554 000	18 000	14 000
Total Current Debt	4 289 000	2 141 000	473 000
Total Equity and Debt	4 388 000	3 474 000	1 146 000

Cash flow (NOK)	2022	2021	2020
Sales Income	17 095 000	8 501 000	3 031 000
Other Income	387 000	0	62 000
Revenue	17 482 000	8 501 000	3 092 000
Cost of Goods Sold	10 455 000	3 223 000	990 000
Salary Costs	4 916 000	2 201 000	490 000
Depreciation	122 000	47 000	10 000
Impairment	0	0	0
Expenditure	18 747 000	7 658 000	2 308 000
Operating Profit	−1 265 000	842 000	785 000
Financial Income	6 000	1 000	0
Financial Costs	170 000	2 000	0
Financial Balance	−164 000	−1 000	0
Dividends	0	0	0
Net Income	−1 411 000	656 000	614 000

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	73 000	225 000	181 000
Fixtures	595 000	55 000	7 000
Total Tangible Assets	668 000	280 000	188 000
Total Fiancial Fixed Assets	518 000	177 000	188 000
Total Fixed Assets	1 186 000	457 000	376 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	337 000	1 157 000	192 000
Total Current Assets	3 202 000	3 017 000	769 000
Total Assets	4 388 000	3 474 000	1 146 000
Total Equity	−455 000	1 314 000	658 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	554 000	18 000	14 000
Creditors	1 437 000	1 403 000	150 000
Unpaid Taxes	473 000	390 000	98 000
Dividends	0	0	0
Other Current Debt	846 000	166 000	68 000
Total Current Debt	4 289 000	2 141 000	473 000
Total Equity and Debt	4 388 000	3 474 000	1 146 000

Financial indicators	2022	2021	2020
Return on Equity	310,11 %	49,92 %	93,31 %
Debt-to-Equity Ratio	−1,22	0,01	0,02
Operating Profit Margin	−7,24 %	9,9 %	25,39 %
Current Ratio	0,75	1,41	1,63
Quick Ratio	0,75	1,41	1,63
Equity Ratio	−0,1	0,38	0,57
Gross Profit Margin	40,2 %	62,09 %	67,98 %