IN-MARSO RÅDGIVNING, INGUNN M SØVIK

2864 FALL

Finances

Share Ownership

Return on Equity

375,32 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	461 000	520 000	461 000	566 000
Net Income	289 000	314 000	285 000	364 000
Total Assets	158 000	195 000	206 000	176 000
Total Equity	77 000	93 000	125 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	461 000	520 000	461 000	566 000
Expenditure	171 000	206 000	175 000	202 000
Operating Profit	289 000	314 000	285 000	364 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	289 000	314 000	285 000	364 000
Tax	0	0	0	0
Net Income	289 000	314 000	285 000	364 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	158 000	195 000	206 000	176 000
Total Assets	158 000	195 000	206 000	176 000
Total Retained Equity	77 000	93 000	125 000	83 000
Total Equity	77 000	93 000	125 000	83 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	80 000	102 000	80 000	93 000
Total Equity and Debt	157 000	195 000	206 000	176 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	461 000	520 000	460 000	566 000
Other Income	0	0	0	0
Revenue	461 000	520 000	461 000	566 000
Cost of Goods Sold	28 000	32 000	24 000	23 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	171 000	206 000	175 000	202 000
Operating Profit	289 000	314 000	285 000	364 000
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	289 000	314 000	285 000	364 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	102 000	133 000	82 000
Total Current Assets	158 000	195 000	206 000	176 000
Total Assets	158 000	195 000	206 000	176 000
Total Equity	77 000	93 000	125 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	10 000	2 000	0
Unpaid Taxes	70 000	91 000	78 000	93 000
Dividends	0	0	0	0
Other Current Debt	8 000	2 000	0	0
Total Current Debt	80 000	102 000	80 000	93 000
Total Equity and Debt	157 000	195 000	206 000	176 000

Financial indicators	2022	2021	2020	2019
Return on Equity	375,32 %	337,63 %	228 %	438,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	62,69 %	60,38 %	61,82 %	64,31 %
Current Ratio	1,98	1,91	2,58	1,89
Quick Ratio	1,98	1,91	2,58	1,89
Equity Ratio	0,49	0,48	0,61	0,47
Gross Profit Margin	93,93 %	93,85 %	94,79 %	95,94 %