INDLANDET AUTOMOBILVERKSTED AS

9308 FINNSNES

Finances

Return on Equity

−4,43 %

Current Ratio

1,97

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	48 850 000	48 630 000	39 710 000	41 263 000
Net Income	−373 000	−2 306 000	331 000	−1 050 000
Total Assets	26 544 000	20 879 000	25 989 000	22 289 000
Total Equity	8 414 000	8 487 000	11 599 000	11 267 000

Income (NOK)	2022	2021	2020	2019
Revenue	48 850 000	48 630 000	39 710 000	41 263 000
Expenditure	49 298 000	50 030 000	39 331 000	42 526 000
Operating Profit	−447 000	−1 400 000	379 000	−1 264 000
Financial Income	298 000	227 000	166 000	205 000
Financial Costs	224 000	244 000	119 000	288 000
Financial Balance	74 000	−17 000	47 000	−83 000
Earnings Before Tax	−373 000	−1 418 000	425 000	−1 346 000
Tax	0	889 000	94 000	−296 000
Net Income	−373 000	−2 306 000	331 000	−1 050 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 443 000	1 614 000	2 049 000	2 532 000
Total Current Assets	25 101 000	19 266 000	23 939 000	19 757 000
Total Assets	26 544 000	20 879 000	25 989 000	22 289 000
Total Retained Equity	7 953 000	8 026 000	11 137 000	10 806 000
Total Equity	8 414 000	8 487 000	11 599 000	11 267 000
Total Long-Term Debt	5 411 000	6 290 000	4 790 000	4 227 000
Total Current Debt	12 718 000	6 102 000	9 600 000	6 795 000
Total Equity and Debt	26 544 000	20 879 000	25 989 000	22 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	47 573 000	48 341 000	39 237 000	38 878 000
Other Income	1 277 000	289 000	474 000	2 385 000
Revenue	48 850 000	48 630 000	39 710 000	41 263 000
Cost of Goods Sold	36 221 000	35 769 000	25 841 000	29 482 000
Salary Costs	8 674 000	8 838 000	8 154 000	8 314 000
Depreciation	420 000	512 000	454 000	462 000
Impairment	0	0	0	0
Expenditure	49 298 000	50 030 000	39 331 000	42 526 000
Operating Profit	−447 000	−1 400 000	379 000	−1 264 000
Financial Income	298 000	227 000	166 000	205 000
Financial Costs	224 000	244 000	119 000	288 000
Financial Balance	74 000	−17 000	47 000	−83 000
Dividends	0	0	0	0
Net Income	−373 000	−2 306 000	331 000	−1 050 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	889 000	983 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 443 000	1 614 000	1 161 000	1 549 000
Total Tangible Assets	1 443 000	1 614 000	1 161 000	1 549 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 443 000	1 614 000	2 049 000	2 532 000
Stock	18 049 000	14 708 000	13 681 000	11 725 000
Total Investments	0	0	0	0
Cash, Bank	3 303 000	3 337 000	8 480 000	5 799 000
Total Current Assets	25 101 000	19 266 000	23 939 000	19 757 000
Total Assets	26 544 000	20 879 000	25 989 000	22 289 000
Total Equity	8 414 000	8 487 000	11 599 000	11 267 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 411 000	6 290 000	4 790 000	4 227 000
Creditors	10 552 000	3 619 000	6 444 000	4 402 000
Unpaid Taxes	1 079 000	1 261 000	2 263 000	1 656 000
Dividends	0	0	0	0
Other Current Debt	1 088 000	923 000	891 000	737 000
Total Current Debt	12 718 000	6 102 000	9 600 000	6 795 000
Total Equity and Debt	26 544 000	20 879 000	25 989 000	22 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,43 %	−27,17 %	2,85 %	−9,32 %
Debt-to-Equity Ratio	0,64	0,74	0,41	0,38
Operating Profit Margin	−0,92 %	−2,88 %	0,95 %	−3,06 %
Current Ratio	1,97	3,16	2,49	2,91
Quick Ratio	−4,71	−2,24	−5,87	−4,01
Equity Ratio	0,32	0,41	0,45	0,51
Gross Profit Margin	25,85 %	26,45 %	34,93 %	28,55 %