INAM AS

7800 NAMSOS

Finances

Return on Equity

15,64 %

Current Ratio

4,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 121 000	5 602 000	6 080 000	5 712 000
Net Income	764 000	373 000	628 000	−346 000
Total Assets	6 327 000	5 276 000	4 573 000	4 087 000
Total Equity	4 884 000	4 120 000	3 747 000	3 119 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 121 000	5 602 000	6 080 000	5 712 000
Expenditure	6 159 000	5 127 000	5 283 000	6 178 000
Operating Profit	961 000	475 000	798 000	−466 000
Financial Income	42 000	3 000	7 000	22 000
Financial Costs	2 000	0	0	0
Financial Balance	40 000	3 000	7 000	22 000
Earnings Before Tax	1 001 000	478 000	805 000	−444 000
Tax	237 000	105 000	177 000	−98 000
Net Income	764 000	373 000	628 000	−346 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	364 000	409 000	493 000	538 000
Total Current Assets	5 963 000	4 867 000	4 080 000	3 548 000
Total Assets	6 327 000	5 276 000	4 573 000	4 087 000
Total Retained Equity	3 031 000	2 267 000	1 895 000	1 267 000
Total Equity	4 884 000	4 120 000	3 747 000	3 119 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	1 442 000	1 156 000	823 000	967 000
Total Equity and Debt	6 327 000	5 276 000	4 573 000	4 087 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 249 000	2 025 000	1 830 000	2 304 000
Other Income	4 872 000	3 577 000	4 250 000	3 408 000
Revenue	7 121 000	5 602 000	6 080 000	5 712 000
Cost of Goods Sold	796 000	664 000	1 020 000	241 000
Salary Costs	3 668 000	3 408 000	2 988 000	4 036 000
Depreciation	77 000	70 000	64 000	69 000
Impairment	0	0	0	0
Expenditure	6 159 000	5 127 000	5 283 000	6 178 000
Operating Profit	961 000	475 000	798 000	−466 000
Financial Income	42 000	3 000	7 000	22 000
Financial Costs	2 000	0	0	0
Financial Balance	40 000	3 000	7 000	22 000
Dividends	0	0	0	0
Net Income	764 000	373 000	628 000	−346 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	7 000	0	90 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	297 000	348 000	418 000	428 000
Total Tangible Assets	297 000	348 000	418 000	428 000
Total Fiancial Fixed Assets	55 000	55 000	75 000	20 000
Total Fixed Assets	364 000	409 000	493 000	538 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 475 000	3 417 000	3 092 000	1 816 000
Total Current Assets	5 963 000	4 867 000	4 080 000	3 548 000
Total Assets	6 327 000	5 276 000	4 573 000	4 087 000
Total Equity	4 884 000	4 120 000	3 747 000	3 119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	477 000	364 000	197 000	224 000
Unpaid Taxes	177 000	219 000	138 000	191 000
Dividends	0	0	0	0
Other Current Debt	546 000	459 000	404 000	553 000
Total Current Debt	1 442 000	1 156 000	823 000	967 000
Total Equity and Debt	6 327 000	5 276 000	4 573 000	4 087 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,64 %	9,05 %	16,76 %	−11,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,5 %	8,48 %	13,13 %	−8,16 %
Current Ratio	4,14	4,21	4,96	3,67
Quick Ratio	4,14	4,21	4,96	3,67
Equity Ratio	0,77	0,78	0,82	0,76
Gross Profit Margin	88,82 %	88,15 %	83,22 %	95,78 %