INDUSTRIPROSJEKT AS

8616 MO I RANA

Finances

Return on Equity

11,69 %

Current Ratio

9,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 527 000	3 061 000	2 477 000	1 570 000
Net Income	723 000	355 000	426 000	696 000
Total Assets	6 729 000	6 980 000	5 394 000	5 117 000
Total Equity	6 187 000	5 464 000	5 109 000	4 683 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 527 000	3 061 000	2 477 000	1 570 000
Expenditure	2 814 000	2 671 000	2 025 000	1 644 000
Operating Profit	714 000	389 000	452 000	786 000
Financial Income	210 000	102 000	137 000	127 000
Financial Costs	34 000	62 000	68 000	22 000
Financial Balance	176 000	40 000	69 000	105 000
Earnings Before Tax	890 000	430 000	521 000	892 000
Tax	168 000	75 000	95 000	195 000
Net Income	723 000	355 000	426 000	696 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 828 000	1 712 000	1 703 000	1 454 000
Total Current Assets	4 901 000	5 269 000	3 691 000	3 663 000
Total Assets	6 729 000	6 980 000	5 394 000	5 117 000
Total Retained Equity	3 070 000	2 347 000	1 992 000	1 566 000
Total Equity	6 187 000	5 464 000	5 109 000	4 683 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	542 000	1 516 000	285 000	434 000
Total Equity and Debt	6 729 000	6 980 000	5 394 000	5 117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 267 000	3 321 000	2 477 000	1 570 000
Other Income	260 000	−260 000	0	0
Revenue	3 527 000	3 061 000	2 477 000	1 570 000
Cost of Goods Sold	1 780 000	1 642 000	844 000	879 000
Salary Costs	912 000	895 000	1 052 000	656 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 814 000	2 671 000	2 025 000	1 644 000
Operating Profit	714 000	389 000	452 000	786 000
Financial Income	210 000	102 000	137 000	127 000
Financial Costs	34 000	62 000	68 000	22 000
Financial Balance	176 000	40 000	69 000	105 000
Dividends	0	0	0	0
Net Income	723 000	355 000	426 000	696 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 828 000	1 712 000	1 703 000	1 454 000
Total Fixed Assets	1 828 000	1 712 000	1 703 000	1 454 000
Stock	0	0	0	0
Total Investments	12 000	38 000	5 000	170 000
Cash, Bank	4 507 000	3 304 000	3 543 000	3 471 000
Total Current Assets	4 901 000	5 269 000	3 691 000	3 663 000
Total Assets	6 729 000	6 980 000	5 394 000	5 117 000
Total Equity	6 187 000	5 464 000	5 109 000	4 683 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	90 000	813 000	8 000	38 000
Unpaid Taxes	106 000	239 000	66 000	53 000
Dividends	0	0	0	0
Other Current Debt	177 000	389 000	115 000	93 000
Total Current Debt	542 000	1 516 000	285 000	434 000
Total Equity and Debt	6 729 000	6 980 000	5 394 000	5 117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,69 %	6,5 %	8,34 %	14,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,24 %	12,71 %	18,25 %	50,06 %
Current Ratio	9,04	3,48	12,95	8,44
Quick Ratio	9,04	3,48	12,95	8,44
Equity Ratio	0,92	0,78	0,95	0,92
Gross Profit Margin	49,53 %	46,36 %	65,93 %	44,01 %