INTER M EIENDOM AS

2819 GJØVIK

Finances

Share Ownership

Return on Equity

36,16 %

Current Ratio

0,7

Debt-to-Equity Ratio

2,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 653 000	494 000	506 000	506 000
Net Income	899 000	92 000	260 000	244 000
Total Assets	9 279 000	9 801 000	3 282 000	3 220 000
Total Equity	2 486 000	1 587 000	1 495 000	1 235 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 653 000	494 000	506 000	506 000
Expenditure	413 000	365 000	144 000	142 000
Operating Profit	1 240 000	129 000	362 000	364 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	90 000	15 000	31 000	54 000
Financial Balance	−87 000	−12 000	−28 000	−51 000
Earnings Before Tax	1 153 000	118 000	334 000	313 000
Tax	254 000	26 000	73 000	69 000
Net Income	899 000	92 000	260 000	244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 329 000	8 217 000	2 954 000	3 022 000
Total Current Assets	950 000	1 585 000	328 000	198 000
Total Assets	9 279 000	9 801 000	3 282 000	3 220 000
Total Retained Equity	2 086 000	1 187 000	1 095 000	835 000
Total Equity	2 486 000	1 587 000	1 495 000	1 235 000
Total Long-Term Debt	5 428 000	5 246 000	891 000	1 091 000
Total Current Debt	1 364 000	2 969 000	896 000	894 000
Total Equity and Debt	9 279 000	9 801 000	3 282 000	3 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 653 000	494 000	506 000	506 000
Revenue	1 653 000	494 000	506 000	506 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	110 000	68 000	68 000	68 000
Impairment	0	0	0	0
Expenditure	413 000	365 000	144 000	142 000
Operating Profit	1 240 000	129 000	362 000	364 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	90 000	15 000	31 000	54 000
Financial Balance	−87 000	−12 000	−28 000	−51 000
Dividends	0	0	0	0
Net Income	899 000	92 000	260 000	244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 109 000	8 217 000	2 954 000	3 022 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	220 000	0	0	0
Total Tangible Assets	8 329 000	8 217 000	2 954 000	3 022 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 329 000	8 217 000	2 954 000	3 022 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	906 000	1 567 000	328 000	177 000
Total Current Assets	950 000	1 585 000	328 000	198 000
Total Assets	9 279 000	9 801 000	3 282 000	3 220 000
Total Equity	2 486 000	1 587 000	1 495 000	1 235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 428 000	5 246 000	891 000	1 091 000
Creditors	7 000	−6 000	3 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 302 000	2 947 000	819 000	823 000
Total Current Debt	1 364 000	2 969 000	896 000	894 000
Total Equity and Debt	9 279 000	9 801 000	3 282 000	3 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,16 %	5,8 %	17,39 %	19,76 %
Debt-to-Equity Ratio	2,18	3,31	0,6	0,88
Operating Profit Margin	75,02 %	26,11 %	71,54 %	71,94 %
Current Ratio	0,7	0,53	0,37	0,22
Quick Ratio	0,7	0,53	0,37	0,22
Equity Ratio	0,27	0,16	0,46	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %