INAMI CONSULTING AS

0382 OSLO

Finances

Return on Equity

2,18 %

Current Ratio

28,66

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	70 000	500 000
Net Income	210 000	6 695 000	−101 000	−88 000
Total Assets	13 135 000	13 172 000	8 594 000	8 697 000
Total Equity	9 637 000	9 427 000	2 731 000	2 833 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	70 000	500 000
Expenditure	34 000	28 000	118 000	505 000
Operating Profit	−34 000	−27 000	−47 000	−5 000
Financial Income	300 000	6 750 000	0	0
Financial Costs	56 000	28 000	54 000	83 000
Financial Balance	244 000	6 722 000	−54 000	−83 000
Earnings Before Tax	210 000	6 695 000	−101 000	−88 000
Tax	0	0	0	0
Net Income	210 000	6 695 000	−101 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 719 000	7 726 000	3 226 000	3 226 000
Total Current Assets	5 416 000	5 446 000	5 368 000	5 471 000
Total Assets	13 135 000	13 172 000	8 594 000	8 697 000
Total Retained Equity	9 534 000	9 324 000	2 628 000	2 730 000
Total Equity	9 637 000	9 427 000	2 731 000	2 833 000
Total Long-Term Debt	3 310 000	3 610 000	5 719 000	5 719 000
Total Current Debt	189 000	135 000	144 000	146 000
Total Equity and Debt	13 135 000	13 172 000	8 594 000	8 697 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	70 000	500 000
Other Income	0	0	0	0
Revenue	0	0	70 000	500 000
Cost of Goods Sold	0	0	29 000	0
Salary Costs	0	−21 000	59 000	329 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	34 000	28 000	118 000	505 000
Operating Profit	−34 000	−27 000	−47 000	−5 000
Financial Income	300 000	6 750 000	0	0
Financial Costs	56 000	28 000	54 000	83 000
Financial Balance	244 000	6 722 000	−54 000	−83 000
Dividends	0	0	0	0
Net Income	210 000	6 695 000	−101 000	−88 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	7 719 000	7 726 000	3 226 000	3 226 000
Total Fixed Assets	7 719 000	7 726 000	3 226 000	3 226 000
Stock	0	0	0	0
Total Investments	5 310 000	5 310 000	5 310 000	5 310 000
Cash, Bank	99 000	129 000	28 000	62 000
Total Current Assets	5 416 000	5 446 000	5 368 000	5 471 000
Total Assets	13 135 000	13 172 000	8 594 000	8 697 000
Total Equity	9 637 000	9 427 000	2 731 000	2 833 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 310 000	3 610 000	5 719 000	5 719 000
Creditors	0	3 000	0	0
Unpaid Taxes	0	0	3 000	28 000
Dividends	0	0	0	0
Other Current Debt	189 000	132 000	141 000	118 000
Total Current Debt	189 000	135 000	144 000	146 000
Total Equity and Debt	13 135 000	13 172 000	8 594 000	8 697 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,18 %	71,02 %	−3,7 %	−3,11 %
Debt-to-Equity Ratio	0,34	0,38	2,09	2,02
Operating Profit Margin	-	-	−67,14 %	−1 %
Current Ratio	28,66	40,34	37,28	37,47
Quick Ratio	28,66	40,34	37,28	37,47
Equity Ratio	0,73	0,72	0,32	0,33
Gross Profit Margin	-	-	58,57 %	100 %