INTER REVISOR AS

2821 GJØVIK

Finances

Return on Equity

61,63 %

Current Ratio

1,11

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 201 000	10 154 000	8 870 000	8 711 000
Net Income	1 375 000	1 052 000	787 000	591 000
Total Assets	8 559 000	7 777 000	6 201 000	4 708 000
Total Equity	2 231 000	2 056 000	1 024 000	1 737 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 201 000	10 154 000	8 870 000	8 711 000
Expenditure	14 384 000	9 295 000	7 498 000	7 791 000
Operating Profit	1 817 000	859 000	1 372 000	920 000
Financial Income	175 000	443 000	6 000	89 000
Financial Costs	164 000	66 000	299 000	221 000
Financial Balance	11 000	377 000	−293 000	−132 000
Earnings Before Tax	1 828 000	1 236 000	1 080 000	788 000
Tax	454 000	184 000	293 000	197 000
Net Income	1 375 000	1 052 000	787 000	591 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 683 000	4 509 000	3 348 000	1 818 000
Total Current Assets	4 876 000	3 268 000	2 853 000	2 890 000
Total Assets	8 559 000	7 777 000	6 201 000	4 708 000
Total Retained Equity	1 043 000	868 000	716 000	1 429 000
Total Equity	2 231 000	2 056 000	1 024 000	1 737 000
Total Long-Term Debt	1 917 000	2 147 000	2 661 000	1 335 000
Total Current Debt	4 412 000	3 575 000	2 516 000	1 635 000
Total Equity and Debt	8 559 000	7 777 000	6 201 000	4 708 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 201 000	10 154 000	8 870 000	8 711 000
Other Income	0	0	0	0
Revenue	16 201 000	10 154 000	8 870 000	8 711 000
Cost of Goods Sold	701 000	647 000	779 000	622 000
Salary Costs	9 896 000	6 240 000	5 017 000	5 018 000
Depreciation	608 000	252 000	1 000	0
Impairment	0	0	0	0
Expenditure	14 384 000	9 295 000	7 498 000	7 791 000
Operating Profit	1 817 000	859 000	1 372 000	920 000
Financial Income	175 000	443 000	6 000	89 000
Financial Costs	164 000	66 000	299 000	221 000
Financial Balance	11 000	377 000	−293 000	−132 000
Dividends	1 200 000	900 000	1 000 000	0
Net Income	1 375 000	1 052 000	787 000	591 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 413 000	0	0	0
Total Intangible Assets	1 413 000	0	0	0
Real Eastate	1 872 000	2 106 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	95 000	115 000	1 773 000	0
Total Tangible Assets	1 967 000	2 221 000	1 773 000	0
Total Fiancial Fixed Assets	303 000	2 288 000	1 575 000	1 818 000
Total Fixed Assets	3 683 000	4 509 000	3 348 000	1 818 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 407 000	1 079 000	415 000	357 000
Total Current Assets	4 876 000	3 268 000	2 853 000	2 890 000
Total Assets	8 559 000	7 777 000	6 201 000	4 708 000
Total Equity	2 231 000	2 056 000	1 024 000	1 737 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 917 000	2 147 000	2 661 000	1 335 000
Creditors	118 000	669 000	97 000	205 000
Unpaid Taxes	1 218 000	704 000	542 000	600 000
Dividends	1 200 000	900 000	1 000 000	0
Other Current Debt	1 419 000	1 117 000	584 000	634 000
Total Current Debt	4 412 000	3 575 000	2 516 000	1 635 000
Total Equity and Debt	8 559 000	7 777 000	6 201 000	4 708 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,63 %	51,17 %	76,86 %	34,02 %
Debt-to-Equity Ratio	0,86	1,04	2,6	0,77
Operating Profit Margin	11,22 %	8,46 %	15,47 %	10,56 %
Current Ratio	1,11	0,91	1,13	1,77
Quick Ratio	1,11	0,91	1,13	1,77
Equity Ratio	0,26	0,26	0,17	0,37
Gross Profit Margin	95,67 %	93,63 %	91,22 %	92,86 %