INOR AS

9006 TROMSØ

Finances

Share Ownership

Return on Equity

57,88 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 355 000	7 358 000	9 601 000	9 284 000
Net Income	1 924 000	1 229 000	1 859 000	1 984 000
Total Assets	7 148 000	5 805 000	8 030 000	8 043 000
Total Equity	3 324 000	2 900 000	3 570 000	3 562 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 355 000	7 358 000	9 601 000	9 284 000
Expenditure	6 890 000	5 770 000	7 223 000	6 761 000
Operating Profit	2 465 000	1 588 000	2 379 000	2 523 000
Financial Income	8 000	2 000	12 000	26 000
Financial Costs	3 000	5 000	5 000	4 000
Financial Balance	5 000	−3 000	7 000	22 000
Earnings Before Tax	2 469 000	1 584 000	2 386 000	2 544 000
Tax	545 000	356 000	527 000	561 000
Net Income	1 924 000	1 229 000	1 859 000	1 984 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	153 000	39 000	54 000	70 000
Total Current Assets	6 995 000	5 765 000	7 976 000	7 972 000
Total Assets	7 148 000	5 805 000	8 030 000	8 043 000
Total Retained Equity	3 162 000	2 738 000	3 408 000	3 400 000
Total Equity	3 324 000	2 900 000	3 570 000	3 562 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 824 000	2 905 000	4 460 000	4 481 000
Total Equity and Debt	7 148 000	5 805 000	8 030 000	8 043 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 355 000	7 358 000	9 601 000	9 284 000
Other Income	0	0	0	0
Revenue	9 355 000	7 358 000	9 601 000	9 284 000
Cost of Goods Sold	0	0	94 000	62 000
Salary Costs	5 586 000	4 611 000	6 073 000	5 631 000
Depreciation	29 000	12 000	13 000	49 000
Impairment	0	0	0	0
Expenditure	6 890 000	5 770 000	7 223 000	6 761 000
Operating Profit	2 465 000	1 588 000	2 379 000	2 523 000
Financial Income	8 000	2 000	12 000	26 000
Financial Costs	3 000	5 000	5 000	4 000
Financial Balance	5 000	−3 000	7 000	22 000
Dividends	0	0	0	0
Net Income	1 924 000	1 229 000	1 859 000	1 984 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	10 000	13 000	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	151 000	29 000	41 000	54 000
Total Tangible Assets	151 000	29 000	41 000	54 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	153 000	39 000	54 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 673 000	4 877 000	6 617 000	6 295 000
Total Current Assets	6 995 000	5 765 000	7 976 000	7 972 000
Total Assets	7 148 000	5 805 000	8 030 000	8 043 000
Total Equity	3 324 000	2 900 000	3 570 000	3 562 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	95 000	10 000	46 000	7 000
Unpaid Taxes	719 000	513 000	1 001 000	925 000
Dividends	0	0	0	0
Other Current Debt	2 473 000	2 030 000	2 888 000	2 988 000
Total Current Debt	3 824 000	2 905 000	4 460 000	4 481 000
Total Equity and Debt	7 148 000	5 805 000	8 030 000	8 043 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,88 %	42,38 %	52,07 %	55,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,35 %	21,58 %	24,78 %	27,18 %
Current Ratio	1,83	1,98	1,79	1,78
Quick Ratio	1,83	1,98	1,79	1,78
Equity Ratio	0,47	0,5	0,44	0,44
Gross Profit Margin	100 %	100 %	99,02 %	99,33 %