INTEGRERT BYGGRÅDGIVNING AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

1 229 %

Current Ratio

0,58

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 885 000	3 002 000	2 643 000	2 615 000
Net Income	1 229 000	1 337 000	1 047 000	1 004 000
Total Assets	2 596 000	2 159 000	1 754 000	1 660 000
Total Equity	100 000	747 000	659 000	113 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 885 000	3 002 000	2 643 000	2 615 000
Expenditure	1 317 000	1 290 000	1 304 000	1 332 000
Operating Profit	1 567 000	1 713 000	1 339 000	1 284 000
Financial Income	14 000	1 000	4 000	8 000
Financial Costs	0	0	0	0
Financial Balance	14 000	1 000	4 000	8 000
Earnings Before Tax	1 581 000	1 714 000	1 343 000	1 291 000
Tax	353 000	377 000	296 000	287 000
Net Income	1 229 000	1 337 000	1 047 000	1 004 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 145 000	0	0	0
Total Current Assets	1 451 000	2 159 000	1 754 000	1 660 000
Total Assets	2 596 000	2 159 000	1 754 000	1 660 000
Total Retained Equity	0	647 000	559 000	13 000
Total Equity	100 000	747 000	659 000	113 000
Total Long-Term Debt	5 000	0	0	0
Total Current Debt	2 491 000	1 413 000	1 095 000	1 548 000
Total Equity and Debt	2 596 000	2 159 000	1 754 000	1 660 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 885 000	3 002 000	2 643 000	2 615 000
Other Income	0	0	0	0
Revenue	2 885 000	3 002 000	2 643 000	2 615 000
Cost of Goods Sold	43 000	52 000	27 000	13 000
Salary Costs	954 000	966 000	1 011 000	1 017 000
Depreciation	27 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 317 000	1 290 000	1 304 000	1 332 000
Operating Profit	1 567 000	1 713 000	1 339 000	1 284 000
Financial Income	14 000	1 000	4 000	8 000
Financial Costs	0	0	0	0
Financial Balance	14 000	1 000	4 000	8 000
Dividends	1 875 000	1 250 000	500 000	1 000 000
Net Income	1 229 000	1 337 000	1 047 000	1 004 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 133 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	0	0	0
Total Tangible Assets	1 145 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 145 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 059 000	1 862 000	1 319 000	1 295 000
Total Current Assets	1 451 000	2 159 000	1 754 000	1 660 000
Total Assets	2 596 000	2 159 000	1 754 000	1 660 000
Total Equity	100 000	747 000	659 000	113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	192 000	209 000	192 000	176 000
Dividends	1 875 000	1 250 000	500 000	1 000 000
Other Current Debt	76 000	127 000	107 000	84 000
Total Current Debt	2 491 000	1 413 000	1 095 000	1 548 000
Total Equity and Debt	2 596 000	2 159 000	1 754 000	1 660 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 229 %	178,98 %	158,88 %	888,5 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	54,32 %	57,06 %	50,66 %	49,1 %
Current Ratio	0,58	1,53	1,6	1,07
Quick Ratio	0,58	1,53	1,6	1,07
Equity Ratio	0,04	0,35	0,38	0,07
Gross Profit Margin	98,51 %	98,27 %	98,98 %	99,5 %