INTERNASJONALE MESSETJENESTER AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

28,7 %

Current Ratio

2,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 050 000	4 411 000	2 908 000	9 472 000
Net Income	607 000	1 755 000	85 000	−212 000
Total Assets	3 143 000	3 007 000	967 000	1 179 000
Total Equity	2 115 000	2 108 000	352 000	267 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 050 000	4 411 000	2 908 000	9 472 000
Expenditure	8 264 000	2 146 000	2 801 000	9 758 000
Operating Profit	786 000	2 265 000	107 000	−285 000
Financial Income	25 000	30 000	24 000	14 000
Financial Costs	32 000	44 000	22 000	3 000
Financial Balance	−7 000	−14 000	2 000	11 000
Earnings Before Tax	779 000	2 250 000	109 000	−273 000
Tax	172 000	495 000	24 000	−61 000
Net Income	607 000	1 755 000	85 000	−212 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	366 000	375 000	62 000	96 000
Total Current Assets	2 777 000	2 632 000	905 000	1 084 000
Total Assets	3 143 000	3 007 000	967 000	1 179 000
Total Retained Equity	1 880 000	1 873 000	118 000	32 000
Total Equity	2 115 000	2 108 000	352 000	267 000
Total Long-Term Debt	8 000	7 000	0	0
Total Current Debt	1 021 000	893 000	615 000	912 000
Total Equity and Debt	3 143 000	3 007 000	967 000	1 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 790 000	1 800 000	2 908 000	9 472 000
Other Income	260 000	2 611 000	0	0
Revenue	9 050 000	4 411 000	2 908 000	9 472 000
Cost of Goods Sold	6 702 000	1 230 000	2 009 000	7 866 000
Salary Costs	1 095 000	494 000	276 000	1 068 000
Depreciation	33 000	31 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	8 264 000	2 146 000	2 801 000	9 758 000
Operating Profit	786 000	2 265 000	107 000	−285 000
Financial Income	25 000	30 000	24 000	14 000
Financial Costs	32 000	44 000	22 000	3 000
Financial Balance	−7 000	−14 000	2 000	11 000
Dividends	600 000	0	0	0
Net Income	607 000	1 755 000	85 000	−212 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	40 000	64 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	192 000	224 000	9 000	19 000
Total Tangible Assets	192 000	224 000	9 000	19 000
Total Fiancial Fixed Assets	174 000	150 000	12 000	12 000
Total Fixed Assets	366 000	375 000	62 000	96 000
Stock	0	0	0	0
Total Investments	0	0	97 000	73 000
Cash, Bank	2 884 000	877 000	610 000	921 000
Total Current Assets	2 777 000	2 632 000	905 000	1 084 000
Total Assets	3 143 000	3 007 000	967 000	1 179 000
Total Equity	2 115 000	2 108 000	352 000	267 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	7 000	0	0
Creditors	20 000	146 000	67 000	304 000
Unpaid Taxes	80 000	56 000	16 000	66 000
Dividends	600 000	0	0	0
Other Current Debt	150 000	243 000	532 000	542 000
Total Current Debt	1 021 000	893 000	615 000	912 000
Total Equity and Debt	3 143 000	3 007 000	967 000	1 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,7 %	83,25 %	24,15 %	−79,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,69 %	51,35 %	3,68 %	−3,01 %
Current Ratio	2,72	2,95	1,47	1,19
Quick Ratio	2,72	2,95	1,47	1,19
Equity Ratio	0,67	0,7	0,36	0,23
Gross Profit Margin	25,94 %	72,12 %	30,91 %	16,96 %