IPD NORWAY AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

17,9 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 468 000	30 980 000	31 334 000	27 940 000
Net Income	701 000	2 480 000	3 998 000	1 882 000
Total Assets	7 211 000	10 815 000	12 789 000	11 074 000
Total Equity	3 917 000	4 511 000	5 198 000	5 096 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 468 000	30 980 000	31 334 000	27 940 000
Expenditure	18 518 000	27 794 000	26 216 000	25 572 000
Operating Profit	950 000	3 185 000	5 118 000	2 369 000
Financial Income	1 000	1 000	16 000	62 000
Financial Costs	5 000	7 000	6 000	18 000
Financial Balance	−4 000	−6 000	10 000	44 000
Earnings Before Tax	946 000	3 179 000	5 127 000	2 413 000
Tax	244 000	699 000	1 129 000	531 000
Net Income	701 000	2 480 000	3 998 000	1 882 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	584 000	253 000	341 000
Total Current Assets	6 908 000	10 231 000	12 536 000	10 733 000
Total Assets	7 211 000	10 815 000	12 789 000	11 074 000
Total Retained Equity	3 817 000	4 411 000	5 098 000	4 996 000
Total Equity	3 917 000	4 511 000	5 198 000	5 096 000
Total Long-Term Debt	0	81 000	65 000	214 000
Total Current Debt	3 294 000	6 224 000	7 526 000	5 764 000
Total Equity and Debt	7 211 000	10 815 000	12 789 000	11 074 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 455 000	30 980 000	31 334 000	27 940 000
Other Income	13 000	0	0	0
Revenue	19 468 000	30 980 000	31 334 000	27 940 000
Cost of Goods Sold	550 000	1 041 000	1 811 000	2 107 000
Salary Costs	13 873 000	21 222 000	18 565 000	18 072 000
Depreciation	154 000	123 000	250 000	481 000
Impairment	0	0	0	0
Expenditure	18 518 000	27 794 000	26 216 000	25 572 000
Operating Profit	950 000	3 185 000	5 118 000	2 369 000
Financial Income	1 000	1 000	16 000	62 000
Financial Costs	5 000	7 000	6 000	18 000
Financial Balance	−4 000	−6 000	10 000	44 000
Dividends	1 295 000	3 150 000	3 896 000	0
Net Income	701 000	2 480 000	3 998 000	1 882 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	175 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	303 000	584 000	253 000	166 000
Total Tangible Assets	303 000	584 000	253 000	166 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	303 000	584 000	253 000	341 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 441 000	5 983 000	8 045 000	5 874 000
Total Current Assets	6 908 000	10 231 000	12 536 000	10 733 000
Total Assets	7 211 000	10 815 000	12 789 000	11 074 000
Total Equity	3 917 000	4 511 000	5 198 000	5 096 000
Short-Term Group Debt	0	22 000	0	66 000
Total Long-Term Debt	0	81 000	65 000	214 000
Creditors	483 000	456 000	1 017 000	957 000
Unpaid Taxes	1 225 000	2 403 000	2 731 000	2 125 000
Dividends	1 295 000	3 150 000	3 896 000	0
Other Current Debt	1 261 000	2 513 000	2 773 000	2 097 000
Total Current Debt	3 294 000	6 224 000	7 526 000	5 764 000
Total Equity and Debt	7 211 000	10 815 000	12 789 000	11 074 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,9 %	54,98 %	76,91 %	36,93 %
Debt-to-Equity Ratio	0	0,02	0,01	0,04
Operating Profit Margin	4,88 %	10,28 %	16,33 %	8,48 %
Current Ratio	2,1	1,64	1,67	1,86
Quick Ratio	2,1	1,64	1,67	1,86
Equity Ratio	0,54	0,42	0,41	0,46
Gross Profit Margin	97,17 %	96,64 %	94,22 %	92,46 %