IVER ACCELERATE DEVELOP AS

0166 OSLO

Finances

Share Ownership

Return on Equity

148,71 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	25 479 000	12 424 000	3 439 000
Net Income	3 563 000	849 000	−46 000
Total Assets	9 694 000	3 945 000	2 605 000
Total Equity	2 396 000	833 000	−16 000

Income (NOK)	2022	2021	2020
Revenue	25 479 000	12 424 000	3 439 000
Expenditure	20 907 000	11 318 000	3 500 000
Operating Profit	4 572 000	1 107 000	−61 000
Financial Income	0	0	2 000
Financial Costs	4 000	18 000	0
Financial Balance	−4 000	−18 000	2 000
Earnings Before Tax	4 569 000	1 089 000	−59 000
Tax	1 005 000	240 000	−13 000
Net Income	3 563 000	849 000	−46 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	13 000
Total Current Assets	9 694 000	3 945 000	2 592 000
Total Assets	9 694 000	3 945 000	2 605 000
Total Retained Equity	2 366 000	803 000	−46 000
Total Equity	2 396 000	833 000	−16 000
Total Long-Term Debt	0	0	1 554 000
Total Current Debt	7 298 000	3 112 000	1 067 000
Total Equity and Debt	9 694 000	3 945 000	2 605 000

Cash flow (NOK)	2022	2021	2020
Sales Income	25 469 000	12 424 000	3 439 000
Other Income	10 000	0	0
Revenue	25 479 000	12 424 000	3 439 000
Cost of Goods Sold	0	0	1 343 000
Salary Costs	18 148 000	9 155 000	1 911 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	20 907 000	11 318 000	3 500 000
Operating Profit	4 572 000	1 107 000	−61 000
Financial Income	0	0	2 000
Financial Costs	4 000	18 000	0
Financial Balance	−4 000	−18 000	2 000
Dividends	2 000 000	0	0
Net Income	3 563 000	849 000	−46 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	13 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	13 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	5 656 000	1 647 000	1 967 000
Total Current Assets	9 694 000	3 945 000	2 592 000
Total Assets	9 694 000	3 945 000	2 605 000
Total Equity	2 396 000	833 000	−16 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	1 554 000
Creditors	341 000	285 000	39 000
Unpaid Taxes	2 464 000	1 252 000	446 000
Dividends	2 000 000	0	0
Other Current Debt	1 488 000	1 349 000	582 000
Total Current Debt	7 298 000	3 112 000	1 067 000
Total Equity and Debt	9 694 000	3 945 000	2 605 000

Financial indicators	2022	2021	2020
Return on Equity	148,71 %	101,92 %	287,5 %
Debt-to-Equity Ratio	0	0	−97,13
Operating Profit Margin	17,94 %	8,91 %	−1,77 %
Current Ratio	1,33	1,27	2,43
Quick Ratio	1,33	1,27	2,43
Equity Ratio	0,25	0,21	−0,01
Gross Profit Margin	100 %	100 %	60,95 %