INGIER INTRAPRENEUR AS

1930 AURSKOG

Finances

Return on Equity

11,25 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 000	4 000	0	23 000
Net Income	119 000	−393 000	73 000	−101 000
Total Assets	1 058 000	1 090 000	1 483 000	1 430 000
Total Equity	1 058 000	989 000	1 483 000	1 409 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 000	4 000	0	23 000
Expenditure	78 000	587 000	77 000	123 000
Operating Profit	−74 000	−583 000	−77 000	−100 000
Financial Income	193 000	200 000	150 000	0
Financial Costs	0	10 000	0	2 000
Financial Balance	193 000	190 000	150 000	−2 000
Earnings Before Tax	119 000	−393 000	73 000	−101 000
Tax	0	0	0	0
Net Income	119 000	−393 000	73 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	985 000	930 000	1 431 000	1 431 000
Total Current Assets	74 000	161 000	52 000	0
Total Assets	1 058 000	1 090 000	1 483 000	1 430 000
Total Retained Equity	958 000	889 000	1 383 000	1 309 000
Total Equity	1 058 000	989 000	1 483 000	1 409 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	101 000	0	21 000
Total Equity and Debt	1 058 000	1 090 000	1 483 000	1 430 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 000	4 000	0	23 000
Revenue	4 000	4 000	0	23 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	500 000	0	0
Expenditure	78 000	587 000	77 000	123 000
Operating Profit	−74 000	−583 000	−77 000	−100 000
Financial Income	193 000	200 000	150 000	0
Financial Costs	0	10 000	0	2 000
Financial Balance	193 000	190 000	150 000	−2 000
Dividends	50 000	0	0	0
Net Income	119 000	−393 000	73 000	−101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	562 000	562 000	1 062 000	1 062 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	562 000	562 000	1 062 000	1 062 000
Total Fiancial Fixed Assets	422 000	367 000	368 000	368 000
Total Fixed Assets	985 000	930 000	1 431 000	1 431 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	111 000	47 000	0
Total Current Assets	74 000	161 000	52 000	0
Total Assets	1 058 000	1 090 000	1 483 000	1 430 000
Total Equity	1 058 000	989 000	1 483 000	1 409 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	50 000	0	0	0
Other Current Debt	0	0	0	21 000
Total Current Debt	0	101 000	0	21 000
Total Equity and Debt	1 058 000	1 090 000	1 483 000	1 430 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,25 %	−39,74 %	4,92 %	−7,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1 850 %	−14 575 %	-	−434,78 %
Current Ratio	-	1,59	-	0
Quick Ratio	-	1,59	-	0
Equity Ratio	1	0,91	1	0,99
Gross Profit Margin	100 %	100 %	-	100 %