IMA ØKONOMI AS

8006 BODØ

Finances

Share Ownership

Return on Equity

68,06 %

Current Ratio

1,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	305 000	256 000	213 000	480 000
Net Income	147 000	−1 000	38 000	93 000
Total Assets	712 000	502 000	629 000	708 000
Total Equity	216 000	199 000	200 000	162 000

Income (NOK)	2022	2021	2020	2019
Revenue	305 000	256 000	213 000	480 000
Expenditure	125 000	257 000	167 000	365 000
Operating Profit	180 000	−1 000	46 000	116 000
Financial Income	19 000	0	9 000	4 000
Financial Costs	15 000	0	1 000	0
Financial Balance	4 000	0	8 000	4 000
Earnings Before Tax	184 000	−1 000	54 000	120 000
Tax	37 000	0	15 000	26 000
Net Income	147 000	−1 000	38 000	93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	712 000	502 000	629 000	708 000
Total Assets	712 000	502 000	629 000	708 000
Total Retained Equity	116 000	99 000	100 000	62 000
Total Equity	216 000	199 000	200 000	162 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	496 000	303 000	429 000	546 000
Total Equity and Debt	712 000	502 000	629 000	708 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	305 000	256 000	213 000	459 000
Other Income	0	0	0	21 000
Revenue	305 000	256 000	213 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	289 000	−6 000	100 000	330 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	125 000	257 000	167 000	365 000
Operating Profit	180 000	−1 000	46 000	116 000
Financial Income	19 000	0	9 000	4 000
Financial Costs	15 000	0	1 000	0
Financial Balance	4 000	0	8 000	4 000
Dividends	0	0	0	100 000
Net Income	147 000	−1 000	38 000	93 000

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	1 000
Cash, Bank	111 000	113 000	7 000	34 000
Total Current Assets	712 000	502 000	629 000	708 000
Total Assets	712 000	502 000	629 000	708 000
Total Equity	216 000	199 000	200 000	162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	2 000	0	1 000
Unpaid Taxes	37 000	28 000	37 000	52 000
Dividends	0	0	0	100 000
Other Current Debt	457 000	273 000	376 000	367 000
Total Current Debt	496 000	303 000	429 000	546 000
Total Equity and Debt	712 000	502 000	629 000	708 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,06 %	−0,5 %	19 %	57,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	59,02 %	−0,39 %	21,6 %	24,17 %
Current Ratio	1,44	1,66	1,47	1,3
Quick Ratio	1,44	1,66	1,47	1,3
Equity Ratio	0,3	0,4	0,32	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %