IVER ACCELERATE TRONDHEIM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

145,14 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	27 664 000	16 058 000	1 991 000
Net Income	2 540 000	723 000	−543 000
Total Assets	9 258 000	4 670 000	2 769 000
Total Equity	1 750 000	210 000	−513 000

Income (NOK)	2022	2021	2020
Revenue	27 664 000	16 058 000	1 991 000
Expenditure	24 394 000	15 121 000	2 687 000
Operating Profit	3 269 000	937 000	−696 000
Financial Income	4 000	3 000	0
Financial Costs	16 000	12 000	0
Financial Balance	−12 000	−9 000	0
Earnings Before Tax	3 256 000	928 000	−696 000
Tax	716 000	205 000	−153 000
Net Income	2 540 000	723 000	−543 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	153 000
Total Current Assets	9 258 000	4 670 000	2 616 000
Total Assets	9 258 000	4 670 000	2 769 000
Total Retained Equity	1 720 000	180 000	−543 000
Total Equity	1 750 000	210 000	−513 000
Total Long-Term Debt	0	648 000	2 398 000
Total Current Debt	7 508 000	3 812 000	884 000
Total Equity and Debt	9 258 000	4 670 000	2 769 000

Cash flow (NOK)	2022	2021	2020
Sales Income	27 660 000	16 058 000	1 991 000
Other Income	4 000	0	0
Revenue	27 664 000	16 058 000	1 991 000
Cost of Goods Sold	182 000	0	135 000
Salary Costs	20 768 000	12 681 000	1 711 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	24 394 000	15 121 000	2 687 000
Operating Profit	3 269 000	937 000	−696 000
Financial Income	4 000	3 000	0
Financial Costs	16 000	12 000	0
Financial Balance	−12 000	−9 000	0
Dividends	1 000 000	0	0
Net Income	2 540 000	723 000	−543 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	153 000
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	153 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 393 000	2 027 000	1 274 000
Total Current Assets	9 258 000	4 670 000	2 616 000
Total Assets	9 258 000	4 670 000	2 769 000
Total Equity	1 750 000	210 000	−513 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	648 000	2 398 000
Creditors	520 000	381 000	41 000
Unpaid Taxes	3 395 000	1 712 000	889 000
Dividends	1 000 000	0	0
Other Current Debt	1 877 000	1 667 000	−45 000
Total Current Debt	7 508 000	3 812 000	884 000
Total Equity and Debt	9 258 000	4 670 000	2 769 000

Financial indicators	2022	2021	2020
Return on Equity	145,14 %	344,29 %	105,85 %
Debt-to-Equity Ratio	0	3,09	−4,67
Operating Profit Margin	11,82 %	5,84 %	−34,96 %
Current Ratio	1,23	1,23	2,96
Quick Ratio	1,23	1,23	2,96
Equity Ratio	0,19	0,04	−0,19
Gross Profit Margin	99,34 %	100 %	93,22 %