INDUSTRIPAKKING AS

2819 GJØVIK

Finances

Share Ownership

Return on Equity

−22,49 %

Current Ratio

15,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 000	84 000	56 000	132 000
Net Income	−188 000	6 000	−184 000	−238 000
Total Assets	895 000	1 143 000	1 303 000	1 514 000
Total Equity	836 000	1 024 000	1 168 000	1 352 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 000	84 000	56 000	132 000
Expenditure	238 000	80 000	255 000	395 000
Operating Profit	−194 000	3 000	−200 000	−263 000
Financial Income	10 000	6 000	16 000	24 000
Financial Costs	4 000	3 000	0	0
Financial Balance	6 000	3 000	16 000	24 000
Earnings Before Tax	−188 000	6 000	−184 000	−238 000
Tax	0	0	0	0
Net Income	−188 000	6 000	−184 000	−238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	4 000	8 000	11 000
Total Current Assets	894 000	1 139 000	1 295 000	1 502 000
Total Assets	895 000	1 143 000	1 303 000	1 514 000
Total Retained Equity	656 000	844 000	838 000	1 022 000
Total Equity	836 000	1 024 000	1 168 000	1 352 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	59 000	118 000	134 000	161 000
Total Equity and Debt	895 000	1 143 000	1 303 000	1 514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	44 000	84 000	56 000	132 000
Other Income	0	0	0	0
Revenue	44 000	84 000	56 000	132 000
Cost of Goods Sold	24 000	0	0	8 000
Salary Costs	115 000	−16 000	142 000	245 000
Depreciation	4 000	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	238 000	80 000	255 000	395 000
Operating Profit	−194 000	3 000	−200 000	−263 000
Financial Income	10 000	6 000	16 000	24 000
Financial Costs	4 000	3 000	0	0
Financial Balance	6 000	3 000	16 000	24 000
Dividends	0	0	0	0
Net Income	−188 000	6 000	−184 000	−238 000

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	1 000	5 000	8 000	12 000
Total Tangible Assets	1 000	5 000	8 000	12 000
Total Fiancial Fixed Assets	0	−1 000	−1 000	−1 000
Total Fixed Assets	1 000	4 000	8 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	877 000	1 074 000	1 255 000	1 450 000
Total Current Assets	894 000	1 139 000	1 295 000	1 502 000
Total Assets	895 000	1 143 000	1 303 000	1 514 000
Total Equity	836 000	1 024 000	1 168 000	1 352 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	3 000	3 000	15 000
Unpaid Taxes	45 000	0	78 000	76 000
Dividends	0	0	0	0
Other Current Debt	6 000	115 000	53 000	71 000
Total Current Debt	59 000	118 000	134 000	161 000
Total Equity and Debt	895 000	1 143 000	1 303 000	1 514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,49 %	0,59 %	−15,75 %	−17,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−440,91 %	3,57 %	−357,14 %	−199,24 %
Current Ratio	15,15	9,65	9,66	9,33
Quick Ratio	15,15	9,65	9,66	9,33
Equity Ratio	0,93	0,9	0,9	0,89
Gross Profit Margin	45,45 %	100 %	100 %	93,94 %