IBSENBUSINESS AS

3732 SKIEN

Finances

Return on Equity

77,25 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 724 000	874 000	983 000	1 599 000
Net Income	197 000	8 000	38 000	−93 000
Total Assets	771 000	445 000	545 000	923 000
Total Equity	255 000	59 000	51 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 724 000	874 000	983 000	1 599 000
Expenditure	1 449 000	850 000	919 000	1 702 000
Operating Profit	274 000	24 000	64 000	−103 000
Financial Income	0	0	0	0
Financial Costs	18 000	14 000	15 000	16 000
Financial Balance	−18 000	−14 000	−15 000	−16 000
Earnings Before Tax	256 000	10 000	49 000	−119 000
Tax	60 000	2 000	11 000	−26 000
Net Income	197 000	8 000	38 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	20 000	17 000	28 000
Total Current Assets	769 000	425 000	528 000	895 000
Total Assets	771 000	445 000	545 000	923 000
Total Retained Equity	155 000	−41 000	−49 000	−87 000
Total Equity	255 000	59 000	51 000	13 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	516 000	386 000	494 000	910 000
Total Equity and Debt	771 000	445 000	545 000	923 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 827 000	832 000	1 502 000	1 369 000
Other Income	−103 000	42 000	−518 000	229 000
Revenue	1 724 000	874 000	983 000	1 599 000
Cost of Goods Sold	−1 000	1 000	11 000	27 000
Salary Costs	1 185 000	660 000	711 000	1 166 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 449 000	850 000	919 000	1 702 000
Operating Profit	274 000	24 000	64 000	−103 000
Financial Income	0	0	0	0
Financial Costs	18 000	14 000	15 000	16 000
Financial Balance	−18 000	−14 000	−15 000	−16 000
Dividends	0	0	0	0
Net Income	197 000	8 000	38 000	−93 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	13 000	15 000	26 000
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	2 000	7 000	2 000	2 000
Total Fixed Assets	2 000	20 000	17 000	28 000
Stock	0	0	0	0
Total Investments	46 000	61 000	61 000	61 000
Cash, Bank	80 000	53 000	31 000	9 000
Total Current Assets	769 000	425 000	528 000	895 000
Total Assets	771 000	445 000	545 000	923 000
Total Equity	255 000	59 000	51 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	6 000	57 000	36 000
Unpaid Taxes	228 000	139 000	223 000	131 000
Dividends	0	0	0	0
Other Current Debt	205 000	142 000	63 000	607 000
Total Current Debt	516 000	386 000	494 000	910 000
Total Equity and Debt	771 000	445 000	545 000	923 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,25 %	13,56 %	74,51 %	−715,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,89 %	2,75 %	6,51 %	−6,44 %
Current Ratio	1,49	1,1	1,07	0,98
Quick Ratio	1,49	1,1	1,07	0,98
Equity Ratio	0,33	0,13	0,09	0,01
Gross Profit Margin	100,06 %	99,89 %	98,88 %	98,31 %