INGSTADBJØRG SKOGSDRIFT AS

7530 MERÅKER

Finances

Share Ownership

Return on Equity

35,46 %

Current Ratio

2,21

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 436 000	5 145 000	4 328 000	4 073 000
Net Income	721 000	230 000	579 000	199 000
Total Assets	3 225 000	2 047 000	1 859 000	1 486 000
Total Equity	2 033 000	1 312 000	1 082 000	503 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 436 000	5 145 000	4 328 000	4 073 000
Expenditure	6 508 000	4 840 000	3 716 000	3 845 000
Operating Profit	928 000	304 000	612 000	228 000
Financial Income	1 000	0	4 000	0
Financial Costs	4 000	10 000	10 000	29 000
Financial Balance	−3 000	−10 000	−6 000	−29 000
Earnings Before Tax	925 000	295 000	606 000	199 000
Tax	204 000	65 000	27 000	0
Net Income	721 000	230 000	579 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	638 000	496 000	502 000	539 000
Total Current Assets	2 587 000	1 552 000	1 357 000	947 000
Total Assets	3 225 000	2 047 000	1 859 000	1 486 000
Total Retained Equity	1 833 000	1 112 000	882 000	303 000
Total Equity	2 033 000	1 312 000	1 082 000	503 000
Total Long-Term Debt	23 000	55 000	27 000	129 000
Total Current Debt	1 169 000	681 000	750 000	855 000
Total Equity and Debt	3 225 000	2 047 000	1 859 000	1 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 436 000	5 050 000	4 266 000	3 358 000
Other Income	0	95 000	62 000	715 000
Revenue	7 436 000	5 145 000	4 328 000	4 073 000
Cost of Goods Sold	1 127 000	469 000	332 000	323 000
Salary Costs	2 071 000	1 646 000	1 336 000	1 464 000
Depreciation	165 000	39 000	86 000	150 000
Impairment	0	0	0	0
Expenditure	6 508 000	4 840 000	3 716 000	3 845 000
Operating Profit	928 000	304 000	612 000	228 000
Financial Income	1 000	0	4 000	0
Financial Costs	4 000	10 000	10 000	29 000
Financial Balance	−3 000	−10 000	−6 000	−29 000
Dividends	0	0	0	0
Net Income	721 000	230 000	579 000	199 000

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	224 000	74 000	113 000	0
Fixtures	0	0	0	164 000
Total Tangible Assets	224 000	74 000	113 000	164 000
Total Fiancial Fixed Assets	414 000	421 000	389 000	375 000
Total Fixed Assets	638 000	496 000	502 000	539 000
Stock	0	0	300 000	300 000
Total Investments	0	0	0	0
Cash, Bank	793 000	829 000	394 000	442 000
Total Current Assets	2 587 000	1 552 000	1 357 000	947 000
Total Assets	3 225 000	2 047 000	1 859 000	1 486 000
Total Equity	2 033 000	1 312 000	1 082 000	503 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	55 000	27 000	129 000
Creditors	297 000	381 000	317 000	405 000
Unpaid Taxes	425 000	77 000	172 000	122 000
Dividends	0	0	0	0
Other Current Debt	211 000	185 000	261 000	328 000
Total Current Debt	1 169 000	681 000	750 000	855 000
Total Equity and Debt	3 225 000	2 047 000	1 859 000	1 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,46 %	17,53 %	53,51 %	39,56 %
Debt-to-Equity Ratio	0,01	0,04	0,02	0,26
Operating Profit Margin	12,48 %	5,91 %	14,14 %	5,6 %
Current Ratio	2,21	2,28	1,81	1,11
Quick Ratio	2,21	2,28	3,02	1,71
Equity Ratio	0,63	0,64	0,58	0,34
Gross Profit Margin	84,84 %	90,88 %	92,33 %	92,07 %