IZITREND AS

3840 SELJORD

Finances

Share Ownership

Return on Equity

−4,51 %

Current Ratio

2,09

Debt-to-Equity Ratio

0,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 868 000	3 044 000	2 470 000	2 478 000
Net Income	−33 000	−59 000	235 000	−85 000
Total Assets	2 625 000	1 989 000	1 727 000	1 443 000
Total Equity	731 000	764 000	823 000	588 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 868 000	3 044 000	2 470 000	2 478 000
Expenditure	2 837 000	3 073 000	2 201 000	2 533 000
Operating Profit	32 000	−28 000	270 000	−56 000
Financial Income	0	0	0	0
Financial Costs	65 000	31 000	35 000	30 000
Financial Balance	−65 000	−31 000	−35 000	−30 000
Earnings Before Tax	−33 000	−59 000	235 000	−85 000
Tax	0	0	0	0
Net Income	−33 000	−59 000	235 000	−85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 625 000	1 989 000	1 727 000	1 443 000
Total Assets	2 625 000	1 989 000	1 727 000	1 443 000
Total Retained Equity	−19 000	14 000	73 000	−162 000
Total Equity	731 000	764 000	823 000	588 000
Total Long-Term Debt	638 000	251 000	0	0
Total Current Debt	1 256 000	974 000	904 000	855 000
Total Equity and Debt	2 625 000	1 989 000	1 727 000	1 443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 821 000	3 044 000	2 455 000	2 478 000
Other Income	47 000	0	15 000	0
Revenue	2 868 000	3 044 000	2 470 000	2 478 000
Cost of Goods Sold	1 341 000	1 790 000	1 224 000	1 492 000
Salary Costs	1 002 000	906 000	697 000	706 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 837 000	3 073 000	2 201 000	2 533 000
Operating Profit	32 000	−28 000	270 000	−56 000
Financial Income	0	0	0	0
Financial Costs	65 000	31 000	35 000	30 000
Financial Balance	−65 000	−31 000	−35 000	−30 000
Dividends	0	0	0	0
Net Income	−33 000	−59 000	235 000	−85 000

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	2 519 000	1 921 000	1 687 000	1 415 000
Total Investments	0	0	0	0
Cash, Bank	52 000	53 000	27 000	25 000
Total Current Assets	2 625 000	1 989 000	1 727 000	1 443 000
Total Assets	2 625 000	1 989 000	1 727 000	1 443 000
Total Equity	731 000	764 000	823 000	588 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	638 000	251 000	0	0
Creditors	518 000	306 000	185 000	158 000
Unpaid Taxes	98 000	84 000	88 000	77 000
Dividends	0	0	0	0
Other Current Debt	296 000	304 000	284 000	271 000
Total Current Debt	1 256 000	974 000	904 000	855 000
Total Equity and Debt	2 625 000	1 989 000	1 727 000	1 443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,51 %	−7,72 %	28,55 %	−14,46 %
Debt-to-Equity Ratio	0,87	0,33	0	0
Operating Profit Margin	1,12 %	−0,92 %	10,93 %	−2,26 %
Current Ratio	2,09	2,04	1,91	1,69
Quick Ratio	−2,08	−2,1	−2,21	−2,58
Equity Ratio	0,28	0,38	0,48	0,41
Gross Profit Margin	53,24 %	41,2 %	50,45 %	39,79 %