IGK REGNSKAP AS

0580 OSLO

Finances

Share Ownership

Return on Equity

13,31 %

Current Ratio

2,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 784 000	3 984 000	3 528 000	3 336 000
Net Income	185 000	599 000	350 000	209 000
Total Assets	2 181 000	2 477 000	1 833 000	1 332 000
Total Equity	1 390 000	1 205 000	1 006 000	656 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 784 000	3 984 000	3 528 000	3 336 000
Expenditure	3 547 000	3 217 000	3 079 000	3 067 000
Operating Profit	237 000	768 000	449 000	268 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	237 000	768 000	449 000	268 000
Tax	52 000	169 000	99 000	59 000
Net Income	185 000	599 000	350 000	209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	13 000	13 000	13 000
Total Current Assets	2 168 000	2 464 000	1 820 000	1 319 000
Total Assets	2 181 000	2 477 000	1 833 000	1 332 000
Total Retained Equity	1 288 000	1 103 000	904 000	554 000
Total Equity	1 390 000	1 205 000	1 006 000	656 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	791 000	1 272 000	827 000	676 000
Total Equity and Debt	2 181 000	2 477 000	1 833 000	1 332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 784 000	3 984 000	3 511 000	3 336 000
Other Income	0	0	17 000	0
Revenue	3 784 000	3 984 000	3 528 000	3 336 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 065 000	2 765 000	2 672 000	2 625 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 547 000	3 217 000	3 079 000	3 067 000
Operating Profit	237 000	768 000	449 000	268 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	185 000	599 000	350 000	209 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	13 000	13 000	13 000
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	0	0	0	0
Total Fixed Assets	13 000	13 000	13 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 294 000	2 265 000	1 430 000	1 037 000
Total Current Assets	2 168 000	2 464 000	1 820 000	1 319 000
Total Assets	2 181 000	2 477 000	1 833 000	1 332 000
Total Equity	1 390 000	1 205 000	1 006 000	656 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	414 000	416 000	445 000	351 000
Dividends	0	0	0	0
Other Current Debt	325 000	687 000	283 000	265 000
Total Current Debt	791 000	1 272 000	827 000	676 000
Total Equity and Debt	2 181 000	2 477 000	1 833 000	1 332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,31 %	49,71 %	34,79 %	31,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,26 %	19,28 %	12,73 %	8,03 %
Current Ratio	2,74	1,94	2,2	1,95
Quick Ratio	2,74	1,94	2,2	1,95
Equity Ratio	0,64	0,49	0,55	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %