INTERIØRMESTEREN NORGE AS

4344 BRYNE

Finances

Share Ownership

Return on Equity

377,06 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 821 000	2 723 000	2 445 000	2 376 000
Net Income	1 052 000	322 000	578 000	−255 000
Total Assets	2 542 000	1 090 000	1 086 000	706 000
Total Equity	279 000	427 000	605 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 821 000	2 723 000	2 445 000	2 376 000
Expenditure	3 461 000	2 310 000	1 937 000	2 618 000
Operating Profit	1 359 000	414 000	509 000	−242 000
Financial Income	1 000	0	0	1 000
Financial Costs	11 000	0	14 000	14 000
Financial Balance	−10 000	0	−14 000	−13 000
Earnings Before Tax	1 349 000	414 000	495 000	−255 000
Tax	297 000	92 000	−83 000	0
Net Income	1 052 000	322 000	578 000	−255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	7 000	83 000	0
Total Current Assets	2 542 000	1 082 000	1 003 000	706 000
Total Assets	2 542 000	1 090 000	1 086 000	706 000
Total Retained Equity	178 000	326 000	504 000	−74 000
Total Equity	279 000	427 000	605 000	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 263 000	663 000	481 000	680 000
Total Equity and Debt	2 542 000	1 090 000	1 086 000	706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 617 000	2 723 000	2 445 000	2 376 000
Other Income	204 000	0	0	0
Revenue	4 821 000	2 723 000	2 445 000	2 376 000
Cost of Goods Sold	398 000	75 000	303 000	184 000
Salary Costs	1 985 000	1 530 000	1 148 000	1 682 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 461 000	2 310 000	1 937 000	2 618 000
Operating Profit	1 359 000	414 000	509 000	−242 000
Financial Income	1 000	0	0	1 000
Financial Costs	11 000	0	14 000	14 000
Financial Balance	−10 000	0	−14 000	−13 000
Dividends	1 200 000	500 000	0	0
Net Income	1 052 000	322 000	578 000	−255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	83 000	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	0	0	0	0
Total Fixed Assets	0	7 000	83 000	0
Stock	26 000	95 000	72 000	104 000
Total Investments	0	0	0	0
Cash, Bank	2 054 000	636 000	647 000	177 000
Total Current Assets	2 542 000	1 082 000	1 003 000	706 000
Total Assets	2 542 000	1 090 000	1 086 000	706 000
Total Equity	279 000	427 000	605 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	57 000	34 000	79 000
Unpaid Taxes	475 000	203 000	149 000	142 000
Dividends	1 200 000	500 000	0	0
Other Current Debt	268 000	386 000	298 000	218 000
Total Current Debt	2 263 000	663 000	481 000	680 000
Total Equity and Debt	2 542 000	1 090 000	1 086 000	706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	377,06 %	75,41 %	95,54 %	−944,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,19 %	15,2 %	20,82 %	−10,19 %
Current Ratio	1,12	1,63	2,09	1,04
Quick Ratio	1,14	1,9	2,45	1,23
Equity Ratio	0,11	0,39	0,56	0,04
Gross Profit Margin	91,74 %	97,25 %	87,61 %	92,26 %