INNLANDSUTVIKLING AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

−3,57 %

Current Ratio

6,04

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 698 000	3 571 000	3 911 000	3 881 000
Net Income	−435 000	965 000	1 378 000	728 000
Total Assets	15 039 000	16 860 000	17 641 000	16 561 000
Total Equity	12 198 000	12 632 000	12 067 000	11 690 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 698 000	3 571 000	3 911 000	3 881 000
Expenditure	3 170 000	2 262 000	2 047 000	2 816 000
Operating Profit	−473 000	1 308 000	1 863 000	1 064 000
Financial Income	12 000	7 000	9 000	13 000
Financial Costs	96 000	78 000	106 000	145 000
Financial Balance	−84 000	−71 000	−97 000	−132 000
Earnings Before Tax	−557 000	1 237 000	1 766 000	933 000
Tax	−123 000	272 000	389 000	205 000
Net Income	−435 000	965 000	1 378 000	728 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 540 000	12 923 000	13 306 000	13 690 000
Total Current Assets	2 500 000	3 937 000	4 335 000	2 871 000
Total Assets	15 039 000	16 860 000	17 641 000	16 561 000
Total Retained Equity	11 248 000	11 682 000	11 117 000	10 740 000
Total Equity	12 198 000	12 632 000	12 067 000	11 690 000
Total Long-Term Debt	2 427 000	2 968 000	3 459 000	3 953 000
Total Current Debt	414 000	1 259 000	2 115 000	918 000
Total Equity and Debt	15 039 000	16 860 000	17 641 000	16 561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 698 000	3 571 000	3 911 000	3 881 000
Revenue	2 698 000	3 571 000	3 911 000	3 881 000
Cost of Goods Sold	0	0	0	0
Salary Costs	68 000	68 000	114 000	114 000
Depreciation	383 000	383 000	383 000	383 000
Impairment	0	0	0	0
Expenditure	3 170 000	2 262 000	2 047 000	2 816 000
Operating Profit	−473 000	1 308 000	1 863 000	1 064 000
Financial Income	12 000	7 000	9 000	13 000
Financial Costs	96 000	78 000	106 000	145 000
Financial Balance	−84 000	−71 000	−97 000	−132 000
Dividends	0	400 000	1 000 000	0
Net Income	−435 000	965 000	1 378 000	728 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 540 000	12 923 000	13 306 000	13 690 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 540 000	12 923 000	13 306 000	13 690 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 540 000	12 923 000	13 306 000	13 690 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 454 000	3 840 000	3 894 000	2 455 000
Total Current Assets	2 500 000	3 937 000	4 335 000	2 871 000
Total Assets	15 039 000	16 860 000	17 641 000	16 561 000
Total Equity	12 198 000	12 632 000	12 067 000	11 690 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 427 000	2 968 000	3 459 000	3 953 000
Creditors	159 000	172 000	233 000	213 000
Unpaid Taxes	63 000	113 000	150 000	142 000
Dividends	0	400 000	1 000 000	0
Other Current Debt	192 000	703 000	1 348 000	369 000
Total Current Debt	414 000	1 259 000	2 115 000	918 000
Total Equity and Debt	15 039 000	16 860 000	17 641 000	16 561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,57 %	7,64 %	11,42 %	6,23 %
Debt-to-Equity Ratio	0,2	0,23	0,29	0,34
Operating Profit Margin	−17,53 %	36,63 %	47,63 %	27,42 %
Current Ratio	6,04	3,13	2,05	3,13
Quick Ratio	6,04	3,13	2,05	3,13
Equity Ratio	0,81	0,75	0,68	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %