INNLANDET BYGG AS

2677 NEDRE HEIDAL

Finances

Return on Equity

55,81 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020
Revenue	4 067 000	3 198 000	1 240 000
Net Income	269 000	57 000	104 000
Total Assets	1 131 000	868 000	598 000
Total Equity	482 000	214 000	157 000

Income (NOK)	2022	2021	2020
Revenue	4 067 000	3 198 000	1 240 000
Expenditure	3 719 000	3 120 000	1 107 000
Operating Profit	348 000	78 000	133 000
Financial Income	5 000	1 000	0
Financial Costs	8 000	5 000	0
Financial Balance	−3 000	−4 000	0
Earnings Before Tax	345 000	74 000	133 000
Tax	76 000	18 000	29 000
Net Income	269 000	57 000	104 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	372 000	389 000	73 000
Total Current Assets	758 000	479 000	525 000
Total Assets	1 131 000	868 000	598 000
Total Retained Equity	423 000	160 000	104 000
Total Equity	482 000	214 000	157 000
Total Long-Term Debt	83 000	124 000	4 000
Total Current Debt	565 000	530 000	436 000
Total Equity and Debt	1 131 000	868 000	598 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 067 000	3 198 000	1 240 000
Other Income	0	0	0
Revenue	4 067 000	3 198 000	1 240 000
Cost of Goods Sold	1 147 000	1 283 000	373 000
Salary Costs	1 997 000	1 350 000	577 000
Depreciation	67 000	39 000	4 000
Impairment	0	0	0
Expenditure	3 719 000	3 120 000	1 107 000
Operating Profit	348 000	78 000	133 000
Financial Income	5 000	1 000	0
Financial Costs	8 000	5 000	0
Financial Balance	−3 000	−4 000	0
Dividends	0	0	0
Net Income	269 000	57 000	104 000

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	17 000	0	0
Fixtures	240 000	270 000	73 000
Total Tangible Assets	257 000	270 000	73 000
Total Fiancial Fixed Assets	115 000	119 000	0
Total Fixed Assets	372 000	389 000	73 000
Stock	137 000	0	0
Total Investments	0	0	0
Cash, Bank	446 000	179 000	513 000
Total Current Assets	758 000	479 000	525 000
Total Assets	1 131 000	868 000	598 000
Total Equity	482 000	214 000	157 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	83 000	124 000	4 000
Creditors	44 000	176 000	95 000
Unpaid Taxes	170 000	146 000	179 000
Dividends	0	0	0
Other Current Debt	274 000	198 000	138 000
Total Current Debt	565 000	530 000	436 000
Total Equity and Debt	1 131 000	868 000	598 000

Financial indicators	2022	2021	2020
Return on Equity	55,81 %	26,64 %	66,24 %
Debt-to-Equity Ratio	0,17	0,58	0,03
Operating Profit Margin	8,56 %	2,44 %	10,73 %
Current Ratio	1,34	0,9	1,2
Quick Ratio	1,77	0,9	1,2
Equity Ratio	0,43	0,25	0,26
Gross Profit Margin	71,8 %	59,88 %	69,92 %