INTELLIGENT AGENT AS

0186 OSLO

Finances

Share Ownership

Return on Equity

78,89 %

Current Ratio

3,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	582 000	577 000	832 000	660 000
Net Income	213 000	18 000	−33 000	−50 000
Total Assets	351 000	148 000	135 000	167 000
Total Equity	270 000	57 000	39 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	582 000	577 000	832 000	660 000
Expenditure	364 000	557 000	864 000	711 000
Operating Profit	217 000	19 000	−32 000	−50 000
Financial Income	1 000	0	0	0
Financial Costs	5 000	2 000	0	0
Financial Balance	−4 000	−2 000	0	0
Earnings Before Tax	213 000	18 000	−33 000	−50 000
Tax	0	0	0	0
Net Income	213 000	18 000	−33 000	−50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	75 000	67 000	30 000
Total Current Assets	293 000	73 000	68 000	136 000
Total Assets	351 000	148 000	135 000	167 000
Total Retained Equity	170 000	−43 000	−61 000	−28 000
Total Equity	270 000	57 000	39 000	72 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	81 000	91 000	96 000	95 000
Total Equity and Debt	351 000	148 000	135 000	167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	539 000	534 000	832 000	660 000
Other Income	43 000	43 000	0	0
Revenue	582 000	577 000	832 000	660 000
Cost of Goods Sold	74 000	51 000	35 000	33 000
Salary Costs	17 000	320 000	621 000	422 000
Depreciation	17 000	20 000	19 000	9 000
Impairment	0	0	0	0
Expenditure	364 000	557 000	864 000	711 000
Operating Profit	217 000	19 000	−32 000	−50 000
Financial Income	1 000	0	0	0
Financial Costs	5 000	2 000	0	0
Financial Balance	−4 000	−2 000	0	0
Dividends	0	0	0	0
Net Income	213 000	18 000	−33 000	−50 000

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	30 000	47 000	67 000	30 000
Total Tangible Assets	30 000	47 000	67 000	30 000
Total Fiancial Fixed Assets	28 000	28 000	0	0
Total Fixed Assets	58 000	75 000	67 000	30 000
Stock	9 000	50 000	5 000	1 000
Total Investments	0	0	0	0
Cash, Bank	211 000	23 000	63 000	62 000
Total Current Assets	293 000	73 000	68 000	136 000
Total Assets	351 000	148 000	135 000	167 000
Total Equity	270 000	57 000	39 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 000	19 000	9 000	9 000
Unpaid Taxes	59 000	11 000	20 000	51 000
Dividends	0	0	0	0
Other Current Debt	0	61 000	68 000	45 000
Total Current Debt	81 000	91 000	96 000	95 000
Total Equity and Debt	351 000	148 000	135 000	167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,89 %	31,58 %	−84,62 %	−69,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,29 %	3,29 %	−3,85 %	−7,58 %
Current Ratio	3,62	0,8	0,71	1,43
Quick Ratio	4,07	1,78	0,75	1,45
Equity Ratio	0,77	0,39	0,29	0,43
Gross Profit Margin	87,29 %	91,16 %	95,79 %	95 %