IAM AS

0860 OSLO

Finances

Share Ownership

Return on Equity

−3 394,44 %

Current Ratio

1,08

Debt-to-Equity Ratio

7,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	590 000	2 916 000	175 000	332 000
Net Income	−611 000	904 000	−43 000	7 000
Total Assets	410 000	1 280 000	21 000	68 000
Total Equity	18 000	630 000	−274 000	−231 000

Income (NOK)	2022	2021	2020	2019
Revenue	590 000	2 916 000	175 000	332 000
Expenditure	1 185 000	1 772 000	212 000	312 000
Operating Profit	−595 000	1 144 000	−38 000	7 000
Financial Income	0	0	0	0
Financial Costs	5 000	4 000	6 000	1 000
Financial Balance	−5 000	−4 000	−6 000	−1 000
Earnings Before Tax	−600 000	1 140 000	−43 000	7 000
Tax	11 000	236 000	0	0
Net Income	−611 000	904 000	−43 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	131 000	152 000	2 000	1 000
Total Current Assets	278 000	1 128 000	19 000	67 000
Total Assets	410 000	1 280 000	21 000	68 000
Total Retained Equity	−107 000	505 000	−399 000	−356 000
Total Equity	18 000	630 000	−274 000	−231 000
Total Long-Term Debt	134 000	75 000	75 000	75 000
Total Current Debt	258 000	575 000	220 000	224 000
Total Equity and Debt	410 000	1 280 000	21 000	68 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	590 000	2 916 000	175 000	332 000
Other Income	0	0	0	0
Revenue	590 000	2 916 000	175 000	332 000
Cost of Goods Sold	528 000	1 200 000	21 000	132 000
Salary Costs	5 000	13 000	0	12 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 185 000	1 772 000	212 000	312 000
Operating Profit	−595 000	1 144 000	−38 000	7 000
Financial Income	0	0	0	0
Financial Costs	5 000	4 000	6 000	1 000
Financial Balance	−5 000	−4 000	−6 000	−1 000
Dividends	0	0	0	0
Net Income	−611 000	904 000	−43 000	7 000

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	1 000	1 000	1 000	1 000
Total Tangible Assets	1 000	1 000	1 000	1 000
Total Fiancial Fixed Assets	131 000	151 000	1 000	0
Total Fixed Assets	131 000	152 000	2 000	1 000
Stock	219 000	112 000	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	774 000	15 000	21 000
Total Current Assets	278 000	1 128 000	19 000	67 000
Total Assets	410 000	1 280 000	21 000	68 000
Total Equity	18 000	630 000	−274 000	−231 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	134 000	75 000	75 000	75 000
Creditors	0	0	0	4 000
Unpaid Taxes	3 000	120 000	0	0
Dividends	0	0	0	0
Other Current Debt	255 000	220 000	220 000	220 000
Total Current Debt	258 000	575 000	220 000	224 000
Total Equity and Debt	410 000	1 280 000	21 000	68 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3 394,44 %	143,49 %	15,69 %	−3,03 %
Debt-to-Equity Ratio	7,44	0,12	−0,27	−0,32
Operating Profit Margin	−100,85 %	39,23 %	−21,71 %	2,11 %
Current Ratio	1,08	1,96	0,09	0,3
Quick Ratio	7,13	2,44	0,09	0,3
Equity Ratio	0,04	0,49	−13,05	−3,4
Gross Profit Margin	10,51 %	58,85 %	88 %	60,24 %