IGI NORDIC AS

0161 OSLO

Finances

Share Ownership

Return on Equity

108,95 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 696 000	3 085 000	2 802 000	3 397 000
Net Income	3 945 000	195 000	−646 000	−1 076 000
Total Assets	6 894 000	1 708 000	1 625 000	2 263 000
Total Equity	3 621 000	1 176 000	−519 000	127 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 696 000	3 085 000	2 802 000	3 397 000
Expenditure	3 577 000	3 035 000	3 415 000	4 287 000
Operating Profit	5 120 000	51 000	−614 000	−890 000
Financial Income	−83 000	10 000	0	1 000
Financial Costs	20 000	13 000	32 000	186 000
Financial Balance	−103 000	−3 000	−32 000	−185 000
Earnings Before Tax	5 018 000	48 000	−646 000	−1 076 000
Tax	1 072 000	−147 000	0	0
Net Income	3 945 000	195 000	−646 000	−1 076 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	0	5 000	10 000
Total Current Assets	6 883 000	1 708 000	1 620 000	2 253 000
Total Assets	6 894 000	1 708 000	1 625 000	2 263 000
Total Retained Equity	3 415 000	−730 000	−925 000	−279 000
Total Equity	3 621 000	1 176 000	−519 000	127 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 273 000	532 000	2 144 000	2 137 000
Total Equity and Debt	6 894 000	1 708 000	1 625 000	2 263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 696 000	3 085 000	2 802 000	3 397 000
Other Income	0	0	0	0
Revenue	8 696 000	3 085 000	2 802 000	3 397 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 466 000	2 160 000	2 245 000	2 571 000
Depreciation	6 000	5 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	3 577 000	3 035 000	3 415 000	4 287 000
Operating Profit	5 120 000	51 000	−614 000	−890 000
Financial Income	−83 000	10 000	0	1 000
Financial Costs	20 000	13 000	32 000	186 000
Financial Balance	−103 000	−3 000	−32 000	−185 000
Dividends	530 000	0	0	0
Net Income	3 945 000	195 000	−646 000	−1 076 000

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	12 000	0	5 000	10 000
Total Tangible Assets	12 000	0	5 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	0	5 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 813 000	1 356 000	556 000	1 544 000
Total Current Assets	6 883 000	1 708 000	1 620 000	2 253 000
Total Assets	6 894 000	1 708 000	1 625 000	2 263 000
Total Equity	3 621 000	1 176 000	−519 000	127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	23 000	0	75 000
Unpaid Taxes	0	198 000	220 000	226 000
Dividends	530 000	0	0	0
Other Current Debt	3 273 000	311 000	1 925 000	1 835 000
Total Current Debt	3 273 000	532 000	2 144 000	2 137 000
Total Equity and Debt	6 894 000	1 708 000	1 625 000	2 263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	108,95 %	16,58 %	124,47 %	−847,24 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	58,88 %	1,65 %	−21,91 %	−26,2 %
Current Ratio	2,1	3,21	0,76	1,05
Quick Ratio	2,1	3,21	0,76	1,05
Equity Ratio	0,53	0,69	−0,32	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %