IVER ACCELERATE PREPARE AS

0166 OSLO

Finances

Share Ownership

Return on Equity

50,39 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	86 243 000	61 015 000	49 799 000	30 828 000
Net Income	4 727 000	3 526 000	2 477 000	−130 000
Total Assets	29 744 000	22 275 000	17 381 000	10 714 000
Total Equity	9 381 000	9 754 000	6 038 000	3 690 000

Income (NOK)	2022	2021	2020	2019
Revenue	86 243 000	61 015 000	49 799 000	30 828 000
Expenditure	80 180 000	56 441 000	46 594 000	30 989 000
Operating Profit	6 063 000	4 574 000	3 205 000	−161 000
Financial Income	1 000	11 000	2 000	1 000
Financial Costs	2 000	59 000	18 000	−2 000
Financial Balance	−1 000	−48 000	−16 000	3 000
Earnings Before Tax	6 061 000	4 526 000	3 189 000	−158 000
Tax	1 335 000	1 000 000	713 000	−28 000
Net Income	4 727 000	3 526 000	2 477 000	−130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 460 000	6 353 000	5 702 000	858 000
Total Current Assets	25 284 000	15 922 000	11 679 000	9 856 000
Total Assets	29 744 000	22 275 000	17 381 000	10 714 000
Total Retained Equity	5 911 000	7 184 000	3 658 000	1 490 000
Total Equity	9 381 000	9 754 000	6 038 000	3 690 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	20 361 000	12 521 000	11 343 000	7 024 000
Total Equity and Debt	29 744 000	22 275 000	17 381 000	10 714 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	86 049 000	60 983 000	49 762 000	30 648 000
Other Income	194 000	32 000	38 000	180 000
Revenue	86 243 000	61 015 000	49 799 000	30 828 000
Cost of Goods Sold	6 168 000	5 738 000	3 065 000	11 000
Salary Costs	65 021 000	41 481 000	36 205 000	26 088 000
Depreciation	222 000	57 000	46 000	43 000
Impairment	0	0	0	0
Expenditure	80 180 000	56 441 000	46 594 000	30 989 000
Operating Profit	6 063 000	4 574 000	3 205 000	−161 000
Financial Income	1 000	11 000	2 000	1 000
Financial Costs	2 000	59 000	18 000	−2 000
Financial Balance	−1 000	−48 000	−16 000	3 000
Dividends	6 000 000	0	0	0
Net Income	4 727 000	3 526 000	2 477 000	−130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	22 000	44 000	757 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	191 000	412 000	611 000	101 000
Total Tangible Assets	191 000	412 000	611 000	101 000
Total Fiancial Fixed Assets	4 270 000	5 918 000	5 047 000	0
Total Fixed Assets	4 460 000	6 353 000	5 702 000	858 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 904 000	6 165 000	1 742 000	1 263 000
Total Current Assets	25 284 000	15 922 000	11 679 000	9 856 000
Total Assets	29 744 000	22 275 000	17 381 000	10 714 000
Total Equity	9 381 000	9 754 000	6 038 000	3 690 000
Short-Term Group Debt	0	700 000	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	971 000	1 768 000	901 000	292 000
Unpaid Taxes	8 666 000	4 389 000	4 914 000	3 167 000
Dividends	6 000 000	0	0	0
Other Current Debt	6 414 000	4 685 000	4 720 000	3 564 000
Total Current Debt	20 361 000	12 521 000	11 343 000	7 024 000
Total Equity and Debt	29 744 000	22 275 000	17 381 000	10 714 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,39 %	36,15 %	41,02 %	−3,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,03 %	7,5 %	6,44 %	−0,52 %
Current Ratio	1,24	1,27	1,03	1,4
Quick Ratio	1,24	1,27	1,03	1,4
Equity Ratio	0,32	0,44	0,35	0,34
Gross Profit Margin	92,85 %	90,6 %	93,85 %	99,96 %