INGRID HAUGEN

2640 VINSTRA

Finances

Share Ownership

Return on Equity

30,47 %

Current Ratio

13,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	140 000	94 000	103 000	100 000
Net Income	78 000	34 000	53 000	50 000
Total Assets	277 000	169 000	116 000	67 000
Total Equity	256 000	159 000	107 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	140 000	94 000	103 000	100 000
Expenditure	62 000	60 000	49 000	50 000
Operating Profit	78 000	34 000	53 000	50 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	78 000	34 000	53 000	50 000
Tax	0	0	0	0
Net Income	78 000	34 000	53 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	277 000	169 000	116 000	67 000
Total Assets	277 000	169 000	116 000	67 000
Total Retained Equity	256 000	159 000	107 000	41 000
Total Equity	256 000	159 000	107 000	41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	21 000	10 000	9 000	25 000
Total Equity and Debt	277 000	169 000	116 000	67 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 000	22 000	72 000	100 000
Other Income	57 000	72 000	31 000	0
Revenue	140 000	94 000	103 000	100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	62 000	60 000	49 000	50 000
Operating Profit	78 000	34 000	53 000	50 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	78 000	34 000	53 000	50 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	7 000	20 000	5 000
Total Current Assets	277 000	169 000	116 000	67 000
Total Assets	277 000	169 000	116 000	67 000
Total Equity	256 000	159 000	107 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	11 000	0	10 000
Unpaid Taxes	2 000	−1 000	9 000	16 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	21 000	10 000	9 000	25 000
Total Equity and Debt	277 000	169 000	116 000	67 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,47 %	21,38 %	49,53 %	121,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,71 %	36,17 %	51,46 %	50 %
Current Ratio	13,19	16,9	12,89	2,68
Quick Ratio	13,19	16,9	12,89	2,68
Equity Ratio	0,92	0,94	0,92	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %