IPRO AS

2032 MAURA

Finances

Share Ownership

Return on Equity

24,12 %

Current Ratio

4,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 541 000	11 721 000	10 361 000	10 341 000
Net Income	1 990 000	2 471 000	1 179 000	1 140 000
Total Assets	10 549 000	8 917 000	7 811 000	6 407 000
Total Equity	8 249 000	6 559 000	5 288 000	4 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 541 000	11 721 000	10 361 000	10 341 000
Expenditure	10 004 000	8 569 000	8 854 000	8 821 000
Operating Profit	2 538 000	3 152 000	1 507 000	1 521 000
Financial Income	35 000	7 000	1 000	4 000
Financial Costs	20 000	9 000	1 000	51 000
Financial Balance	15 000	−2 000	0	−47 000
Earnings Before Tax	2 552 000	3 150 000	1 507 000	1 474 000
Tax	562 000	679 000	328 000	333 000
Net Income	1 990 000	2 471 000	1 179 000	1 140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	527 000	498 000	167 000	53 000
Total Current Assets	10 023 000	8 419 000	7 644 000	6 354 000
Total Assets	10 549 000	8 917 000	7 811 000	6 407 000
Total Retained Equity	8 149 000	6 459 000	5 188 000	4 009 000
Total Equity	8 249 000	6 559 000	5 288 000	4 109 000
Total Long-Term Debt	7 000	3 000	0	0
Total Current Debt	2 294 000	2 355 000	2 523 000	2 298 000
Total Equity and Debt	10 549 000	8 917 000	7 811 000	6 407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 918 000	10 200 000	10 886 000	10 776 000
Other Income	−377 000	1 521 000	−525 000	−435 000
Revenue	12 541 000	11 721 000	10 361 000	10 341 000
Cost of Goods Sold	6 541 000	5 838 000	5 947 000	5 790 000
Salary Costs	2 326 000	1 724 000	1 843 000	1 952 000
Depreciation	167 000	115 000	33 000	19 000
Impairment	0	0	0	0
Expenditure	10 004 000	8 569 000	8 854 000	8 821 000
Operating Profit	2 538 000	3 152 000	1 507 000	1 521 000
Financial Income	35 000	7 000	1 000	4 000
Financial Costs	20 000	9 000	1 000	51 000
Financial Balance	15 000	−2 000	0	−47 000
Dividends	300 000	0	0	0
Net Income	1 990 000	2 471 000	1 179 000	1 140 000

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	527 000	498 000	167 000	53 000
Total Tangible Assets	527 000	498 000	167 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	527 000	498 000	167 000	53 000
Stock	1 887 000	1 103 000	861 000	952 000
Total Investments	1 260 000	1 020 000	0	0
Cash, Bank	5 568 000	4 473 000	5 629 000	3 599 000
Total Current Assets	10 023 000	8 419 000	7 644 000	6 354 000
Total Assets	10 549 000	8 917 000	7 811 000	6 407 000
Total Equity	8 249 000	6 559 000	5 288 000	4 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	3 000	0	0
Creditors	641 000	420 000	426 000	605 000
Unpaid Taxes	602 000	361 000	569 000	647 000
Dividends	300 000	0	0	0
Other Current Debt	191 000	898 000	1 200 000	713 000
Total Current Debt	2 294 000	2 355 000	2 523 000	2 298 000
Total Equity and Debt	10 549 000	8 917 000	7 811 000	6 407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,12 %	37,67 %	22,3 %	27,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,24 %	26,89 %	14,54 %	14,71 %
Current Ratio	4,37	3,57	3,03	2,77
Quick Ratio	24,63	6,72	4,6	4,72
Equity Ratio	0,78	0,74	0,68	0,64
Gross Profit Margin	47,84 %	50,19 %	42,6 %	44,01 %