IBC AS

5251 SØREIDGREND

Finances

Return on Equity

131,16 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 372 000	3 426 000	1 102 000
Net Income	1 347 000	1 312 000	74 000
Total Assets	3 925 000	1 805 000	593 000
Total Equity	1 027 000	681 000	119 000

Income (NOK)	2022	2021	2020
Revenue	3 372 000	3 426 000	1 102 000
Expenditure	1 641 000	1 786 000	1 017 000
Operating Profit	1 731 000	1 639 000	86 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	1 731 000	1 639 000	86 000
Tax	384 000	327 000	11 000
Net Income	1 347 000	1 312 000	74 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	807 000	76 000	95 000
Total Current Assets	3 118 000	1 729 000	498 000
Total Assets	3 925 000	1 805 000	593 000
Total Retained Equity	977 000	636 000	74 000
Total Equity	1 027 000	681 000	119 000
Total Long-Term Debt	2 000	0	0
Total Current Debt	2 896 000	1 124 000	474 000
Total Equity and Debt	3 925 000	1 805 000	593 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 372 000	3 426 000	1 102 000
Other Income	0	0	0
Revenue	3 372 000	3 426 000	1 102 000
Cost of Goods Sold	5 000	0	0
Salary Costs	1 450 000	1 472 000	966 000
Depreciation	19 000	19 000	0
Impairment	0	0	0
Expenditure	1 641 000	1 786 000	1 017 000
Operating Profit	1 731 000	1 639 000	86 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	1 000 000	0	0
Net Income	1 347 000	1 312 000	74 000

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	56 000	76 000	95 000
Total Tangible Assets	56 000	76 000	95 000
Total Fiancial Fixed Assets	751 000	0	0
Total Fixed Assets	807 000	76 000	95 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	179 000	68 000	180 000
Total Current Assets	3 118 000	1 729 000	498 000
Total Assets	3 925 000	1 805 000	593 000
Total Equity	1 027 000	681 000	119 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 000	0	0
Creditors	13 000	0	463 000
Unpaid Taxes	448 000	286 000	0
Dividends	1 000 000	0	0
Other Current Debt	1 011 000	511 000	1 000
Total Current Debt	2 896 000	1 124 000	474 000
Total Equity and Debt	3 925 000	1 805 000	593 000

Financial indicators	2022	2021	2020
Return on Equity	131,16 %	192,66 %	62,18 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	51,33 %	47,84 %	7,8 %
Current Ratio	1,08	1,54	1,05
Quick Ratio	1,08	1,54	1,05
Equity Ratio	0,26	0,38	0,2
Gross Profit Margin	99,85 %	100 %	100 %