IN-VEST EIENDOMSMEGLING AS

0756 OSLO

Finances

Share Ownership

Return on Equity

109,69 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 101 000	36 165 000	29 297 000	34 550 000
Net Income	1 313 000	1 422 000	1 303 000	2 486 000
Total Assets	7 372 000	7 210 000	8 955 000	9 073 000
Total Equity	1 197 000	767 000	244 000	2 756 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 101 000	36 165 000	29 297 000	34 550 000
Expenditure	38 152 000	34 037 000	27 488 000	31 199 000
Operating Profit	1 949 000	2 128 000	1 810 000	3 350 000
Financial Income	238 000	21 000	134 000	176 000
Financial Costs	483 000	317 000	266 000	324 000
Financial Balance	−245 000	−296 000	−132 000	−148 000
Earnings Before Tax	1 703 000	1 832 000	1 678 000	3 202 000
Tax	390 000	409 000	375 000	716 000
Net Income	1 313 000	1 422 000	1 303 000	2 486 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	325 000	400 000	846 000
Total Current Assets	7 183 000	6 885 000	8 555 000	8 228 000
Total Assets	7 372 000	7 210 000	8 955 000	9 073 000
Total Retained Equity	955 000	525 000	2 000	2 529 000
Total Equity	1 197 000	767 000	244 000	2 756 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 175 000	6 443 000	8 710 000	6 318 000
Total Equity and Debt	7 372 000	7 210 000	8 955 000	9 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 775 000	34 791 000	28 180 000	33 967 000
Other Income	325 000	1 374 000	1 117 000	582 000
Revenue	40 101 000	36 165 000	29 297 000	34 550 000
Cost of Goods Sold	9 428 000	7 232 000	5 582 000	6 750 000
Salary Costs	19 490 000	18 731 000	14 040 000	16 471 000
Depreciation	33 000	23 000	18 000	23 000
Impairment	0	0	0	0
Expenditure	38 152 000	34 037 000	27 488 000	31 199 000
Operating Profit	1 949 000	2 128 000	1 810 000	3 350 000
Financial Income	238 000	21 000	134 000	176 000
Financial Costs	483 000	317 000	266 000	324 000
Financial Balance	−245 000	−296 000	−132 000	−148 000
Dividends	900 000	900 000	1 330 000	0
Net Income	1 313 000	1 422 000	1 303 000	2 486 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	135 000	211 000	202 000	269 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	52 000	39 000	27 000
Total Tangible Assets	54 000	52 000	39 000	27 000
Total Fiancial Fixed Assets	0	62 000	159 000	549 000
Total Fixed Assets	189 000	325 000	400 000	846 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 680 000	4 149 000	5 702 000	4 055 000
Total Current Assets	7 183 000	6 885 000	8 555 000	8 228 000
Total Assets	7 372 000	7 210 000	8 955 000	9 073 000
Total Equity	1 197 000	767 000	244 000	2 756 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	921 000	1 029 000	1 008 000	1 436 000
Unpaid Taxes	1 494 000	1 952 000	1 582 000	1 804 000
Dividends	900 000	900 000	1 330 000	0
Other Current Debt	2 546 000	2 144 000	1 983 000	2 380 000
Total Current Debt	6 175 000	6 443 000	8 710 000	6 318 000
Total Equity and Debt	7 372 000	7 210 000	8 955 000	9 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	109,69 %	185,4 %	534,02 %	90,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,86 %	5,88 %	6,18 %	9,7 %
Current Ratio	1,16	1,07	0,98	1,3
Quick Ratio	1,16	1,07	0,98	1,3
Equity Ratio	0,16	0,11	0,03	0,3
Gross Profit Margin	76,49 %	80 %	80,95 %	80,46 %