INDREBYEN BORETTSLAG

9800 VADSØ

Finances

Share Ownership

Return on Equity

5,85 %

Current Ratio

18,76

Debt-to-Equity Ratio

0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 515 000	1 515 000	1 510 000	1 485 000
Net Income	522 000	475 000	459 000	470 000
Total Assets	17 043 000	16 730 000	16 578 000	16 363 000
Total Equity	8 924 000	8 402 000	7 927 000	7 468 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 515 000	1 515 000	1 510 000	1 485 000
Expenditure	846 000	923 000	914 000	857 000
Operating Profit	669 000	592 000	596 000	628 000
Financial Income	5 000	1 000	2 000	4 000
Financial Costs	151 000	118 000	140 000	162 000
Financial Balance	−146 000	−117 000	−138 000	−158 000
Earnings Before Tax	522 000	475 000	459 000	470 000
Tax	0	0	0	0
Net Income	522 000	475 000	459 000	470 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 486 000	15 486 000	15 486 000	15 486 000
Total Current Assets	1 557 000	1 244 000	1 092 000	876 000
Total Assets	17 043 000	16 730 000	16 578 000	16 363 000
Total Retained Equity	8 924 000	8 402 000	7 927 000	7 468 000
Total Equity	8 924 000	8 402 000	7 927 000	7 468 000
Total Long-Term Debt	8 035 000	8 305 000	8 584 000	8 848 000
Total Current Debt	83 000	23 000	67 000	46 000
Total Equity and Debt	17 043 000	16 730 000	16 578 000	16 363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 515 000	1 515 000	1 510 000	1 485 000
Other Income	0	0	0	0
Revenue	1 515 000	1 515 000	1 510 000	1 485 000
Cost of Goods Sold	0	0	0	0
Salary Costs	43 000	43 000	43 000	43 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	846 000	923 000	914 000	857 000
Operating Profit	669 000	592 000	596 000	628 000
Financial Income	5 000	1 000	2 000	4 000
Financial Costs	151 000	118 000	140 000	162 000
Financial Balance	−146 000	−117 000	−138 000	−158 000
Dividends	0	0	0	0
Net Income	522 000	475 000	459 000	470 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 486 000	15 486 000	15 486 000	15 486 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 486 000	15 486 000	15 486 000	15 486 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 486 000	15 486 000	15 486 000	15 486 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 485 000	1 119 000	1 036 000	872 000
Total Current Assets	1 557 000	1 244 000	1 092 000	876 000
Total Assets	17 043 000	16 730 000	16 578 000	16 363 000
Total Equity	8 924 000	8 402 000	7 927 000	7 468 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 035 000	8 305 000	8 584 000	8 848 000
Creditors	51 000	1 000	37 000	12 000
Unpaid Taxes	15 000	11 000	19 000	19 000
Dividends	0	0	0	0
Other Current Debt	17 000	10 000	10 000	15 000
Total Current Debt	83 000	23 000	67 000	46 000
Total Equity and Debt	17 043 000	16 730 000	16 578 000	16 363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,85 %	5,65 %	5,79 %	6,29 %
Debt-to-Equity Ratio	0,9	0,99	1,08	1,18
Operating Profit Margin	44,16 %	39,08 %	39,47 %	42,29 %
Current Ratio	18,76	54,09	16,3	19,04
Quick Ratio	18,76	54,09	16,3	19,04
Equity Ratio	0,52	0,5	0,48	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %