INSPIRIT TATTOO AS

4013 STAVANGER

Finances

Share Ownership

Return on Equity

43,21 %

Current Ratio

−5,29

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020
Revenue	2 203 000	1 647 000	221 000
Net Income	121 000	64 000	−5 000
Total Assets	307 000	237 000	73 000
Total Equity	280 000	171 000	59 000

Income (NOK)	2022	2021	2020
Revenue	2 203 000	1 647 000	221 000
Expenditure	2 051 000	1 556 000	220 000
Operating Profit	152 000	91 000	1 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	151 000	91 000	1 000
Tax	31 000	27 000	6 000
Net Income	121 000	64 000	−5 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	197 000	180 000	54 000
Total Current Assets	111 000	57 000	19 000
Total Assets	307 000	237 000	73 000
Total Retained Equity	255 000	147 000	35 000
Total Equity	280 000	171 000	59 000
Total Long-Term Debt	48 000	38 000	3 000
Total Current Debt	−21 000	28 000	11 000
Total Equity and Debt	307 000	237 000	73 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 200 000	1 647 000	221 000
Other Income	2 000	0	0
Revenue	2 203 000	1 647 000	221 000
Cost of Goods Sold	448 000	513 000	67 000
Salary Costs	609 000	313 000	2 000
Depreciation	4 000	0	0
Impairment	0	0	0
Expenditure	2 051 000	1 556 000	220 000
Operating Profit	152 000	91 000	1 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	121 000	64 000	−5 000

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	188 000	171 000	54 000
Total Tangible Assets	188 000	171 000	54 000
Total Fiancial Fixed Assets	9 000	9 000	0
Total Fixed Assets	197 000	180 000	54 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	53 000	43 000	17 000
Total Current Assets	111 000	57 000	19 000
Total Assets	307 000	237 000	73 000
Total Equity	280 000	171 000	59 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	48 000	38 000	3 000
Creditors	12 000	15 000	11 000
Unpaid Taxes	−4 000	14 000	0
Dividends	0	0	0
Other Current Debt	−46 000	−6 000	0
Total Current Debt	−21 000	28 000	11 000
Total Equity and Debt	307 000	237 000	73 000

Financial indicators	2022	2021	2020
Return on Equity	43,21 %	37,43 %	−8,47 %
Debt-to-Equity Ratio	0,17	0,22	0,05
Operating Profit Margin	6,9 %	5,53 %	0,45 %
Current Ratio	−5,29	2,04	1,73
Quick Ratio	−5,29	2,04	1,73
Equity Ratio	0,91	0,72	0,81
Gross Profit Margin	79,66 %	68,85 %	69,68 %