INDRE ØSTFOLD EIENDOMSMEGLING AS

1811 ASKIM

Finances

Share Ownership

Return on Equity

55,2 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 878 000	4 667 000	1 127 000
Net Income	488 000	691 000	334 000
Total Assets	1 556 000	2 151 000	975 000
Total Equity	884 000	786 000	579 000

Income (NOK)	2022	2021	2020
Revenue	4 878 000	4 667 000	1 127 000
Expenditure	4 252 000	3 781 000	699 000
Operating Profit	626 000	886 000	428 000
Financial Income	11 000	1 000	0
Financial Costs	10 000	1 000	0
Financial Balance	1 000	0	0
Earnings Before Tax	627 000	886 000	428 000
Tax	139 000	195 000	94 000
Net Income	488 000	691 000	334 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	64 000	62 000	77 000
Total Current Assets	1 492 000	2 090 000	899 000
Total Assets	1 556 000	2 151 000	975 000
Total Retained Equity	490 000	392 000	184 000
Total Equity	884 000	786 000	579 000
Total Long-Term Debt	0	0	0
Total Current Debt	672 000	1 365 000	396 000
Total Equity and Debt	1 556 000	2 151 000	975 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 859 000	4 655 000	1 127 000
Other Income	19 000	12 000	0
Revenue	4 878 000	4 667 000	1 127 000
Cost of Goods Sold	989 000	531 000	150 000
Salary Costs	2 160 000	2 120 000	9 000
Depreciation	17 000	15 000	20 000
Impairment	0	0	0
Expenditure	4 252 000	3 781 000	699 000
Operating Profit	626 000	886 000	428 000
Financial Income	11 000	1 000	0
Financial Costs	10 000	1 000	0
Financial Balance	1 000	0	0
Dividends	690 000	300 000	150 000
Net Income	488 000	691 000	334 000

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	62 000
Fixtures	49 000	47 000	62 000
Total Tangible Assets	49 000	47 000	62 000
Total Fiancial Fixed Assets	15 000	15 000	15 000
Total Fixed Assets	64 000	62 000	77 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	846 000	1 283 000	533 000
Total Current Assets	1 492 000	2 090 000	899 000
Total Assets	1 556 000	2 151 000	975 000
Total Equity	884 000	786 000	579 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	92 000	167 000	50 000
Unpaid Taxes	217 000	472 000	67 000
Dividends	690 000	300 000	150 000
Other Current Debt	224 000	231 000	35 000
Total Current Debt	672 000	1 365 000	396 000
Total Equity and Debt	1 556 000	2 151 000	975 000

Financial indicators	2022	2021	2020
Return on Equity	55,2 %	87,91 %	57,69 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	12,83 %	18,98 %	37,98 %
Current Ratio	2,22	1,53	2,27
Quick Ratio	2,22	1,53	2,27
Equity Ratio	0,57	0,37	0,59
Gross Profit Margin	79,73 %	88,62 %	86,69 %