INBUSINESS CONSULTING AS

0175 OSLO

Finances

Return on Equity

112,11 %

Current Ratio

1,24

Debt-to-Equity Ratio

0,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 084 000	3 957 000	2 856 000	2 575 000
Net Income	1 000 000	995 000	1 059 000	726 000
Total Assets	3 036 000	3 114 000	3 162 000	3 138 000
Total Equity	892 000	891 000	828 000	769 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 084 000	3 957 000	2 856 000	2 575 000
Expenditure	1 724 000	2 706 000	1 503 000	1 659 000
Operating Profit	1 360 000	1 251 000	1 353 000	915 000
Financial Income	11 000	35 000	15 000	29 000
Financial Costs	71 000	11 000	10 000	13 000
Financial Balance	−60 000	24 000	5 000	16 000
Earnings Before Tax	1 300 000	1 275 000	1 358 000	931 000
Tax	300 000	279 000	299 000	205 000
Net Income	1 000 000	995 000	1 059 000	726 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 023 000	1 222 000	990 000	1 181 000
Total Current Assets	2 013 000	1 892 000	2 172 000	1 957 000
Total Assets	3 036 000	3 114 000	3 162 000	3 138 000
Total Retained Equity	792 000	791 000	728 000	669 000
Total Equity	892 000	891 000	828 000	769 000
Total Long-Term Debt	520 000	671 000	804 000	934 000
Total Current Debt	1 625 000	1 552 000	1 530 000	1 435 000
Total Equity and Debt	3 036 000	3 114 000	3 162 000	3 138 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 084 000	3 957 000	2 856 000	2 335 000
Other Income	0	0	0	240 000
Revenue	3 084 000	3 957 000	2 856 000	2 575 000
Cost of Goods Sold	30 000	1 142 000	0	0
Salary Costs	967 000	817 000	819 000	798 000
Depreciation	226 000	233 000	230 000	296 000
Impairment	0	0	0	0
Expenditure	1 724 000	2 706 000	1 503 000	1 659 000
Operating Profit	1 360 000	1 251 000	1 353 000	915 000
Financial Income	11 000	35 000	15 000	29 000
Financial Costs	71 000	11 000	10 000	13 000
Financial Balance	−60 000	24 000	5 000	16 000
Dividends	1 000 000	1 000 000	1 000 000	1 000 000
Net Income	1 000 000	995 000	1 059 000	726 000

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	249 000	444 000	639 000	869 000
Total Tangible Assets	249 000	444 000	639 000	869 000
Total Fiancial Fixed Assets	774 000	778 000	351 000	313 000
Total Fixed Assets	1 023 000	1 222 000	990 000	1 181 000
Stock	0	0	0	0
Total Investments	15 000	15 000	0	0
Cash, Bank	1 622 000	1 277 000	1 954 000	1 663 000
Total Current Assets	2 013 000	1 892 000	2 172 000	1 957 000
Total Assets	3 036 000	3 114 000	3 162 000	3 138 000
Total Equity	892 000	891 000	828 000	769 000
Short-Term Group Debt	1 000 000	0	1 000 000	1 000 000
Total Long-Term Debt	520 000	671 000	804 000	934 000
Creditors	18 000	14 000	16 000	13 000
Unpaid Taxes	201 000	178 000	133 000	184 000
Dividends	1 000 000	1 000 000	1 000 000	1 000 000
Other Current Debt	79 000	66 000	66 000	64 000
Total Current Debt	1 625 000	1 552 000	1 530 000	1 435 000
Total Equity and Debt	3 036 000	3 114 000	3 162 000	3 138 000

Financial indicators	2022	2021	2020	2019
Return on Equity	112,11 %	111,67 %	127,9 %	94,41 %
Debt-to-Equity Ratio	0,58	0,75	0,97	1,21
Operating Profit Margin	44,1 %	31,61 %	47,37 %	35,53 %
Current Ratio	1,24	1,22	1,42	1,36
Quick Ratio	1,24	1,22	1,42	1,36
Equity Ratio	0,29	0,29	0,26	0,25
Gross Profit Margin	99,03 %	71,14 %	100 %	100 %