INSPU BYGG AS

0251 OSLO

Finances

Share Ownership

Return on Equity

143,32 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 080 000	3 201 000	3 174 000	4 408 000
Net Income	−526 000	15 000	25 000	83 000
Total Assets	5 000	704 000	748 000	374 000
Total Equity	−367 000	155 000	141 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 080 000	3 201 000	3 174 000	4 408 000
Expenditure	2 589 000	3 185 000	3 127 000	1 053 000
Operating Profit	−509 000	16 000	47 000	96 000
Financial Income	5 000	17 000	12 000	5 000
Financial Costs	22 000	14 000	34 000	18 000
Financial Balance	−17 000	3 000	−22 000	−13 000
Earnings Before Tax	−526 000	19 000	25 000	83 000
Tax	0	4 000	0	0
Net Income	−526 000	15 000	25 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	196 000	220 000	15 000
Total Current Assets	5 000	508 000	528 000	359 000
Total Assets	5 000	704 000	748 000	374 000
Total Retained Equity	−472 000	51 000	0	11 000
Total Equity	−367 000	155 000	141 000	115 000
Total Long-Term Debt	0	207 000	228 000	0
Total Current Debt	372 000	342 000	380 000	259 000
Total Equity and Debt	5 000	704 000	748 000	374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 079 000	3 201 000	3 174 000	4 407 000
Other Income	0	0	0	0
Revenue	2 080 000	3 201 000	3 174 000	4 408 000
Cost of Goods Sold	1 731 000	1 800 000	1 762 000	0
Salary Costs	431 000	802 000	684 000	472 000
Depreciation	9 000	24 000	20 000	0
Impairment	0	0	0	0
Expenditure	2 589 000	3 185 000	3 127 000	1 053 000
Operating Profit	−509 000	16 000	47 000	96 000
Financial Income	5 000	17 000	12 000	5 000
Financial Costs	22 000	14 000	34 000	18 000
Financial Balance	−17 000	3 000	−22 000	−13 000
Dividends	0	0	0	0
Net Income	−526 000	15 000	25 000	83 000

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	220 000	0
Fixtures	0	196 000	0	0
Total Tangible Assets	0	196 000	220 000	0
Total Fiancial Fixed Assets	0	0	0	15 000
Total Fixed Assets	0	196 000	220 000	15 000
Stock	0	275 000	261 000	282 000
Total Investments	0	0	0	0
Cash, Bank	2 000	84 000	253 000	30 000
Total Current Assets	5 000	508 000	528 000	359 000
Total Assets	5 000	704 000	748 000	374 000
Total Equity	−367 000	155 000	141 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	207 000	228 000	0
Creditors	190 000	81 000	177 000	114 000
Unpaid Taxes	74 000	177 000	131 000	63 000
Dividends	0	0	0	0
Other Current Debt	109 000	81 000	71 000	81 000
Total Current Debt	372 000	342 000	380 000	259 000
Total Equity and Debt	5 000	704 000	748 000	374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	143,32 %	9,68 %	17,73 %	72,17 %
Debt-to-Equity Ratio	−0	1,34	1,62	0
Operating Profit Margin	−24,47 %	0,5 %	1,48 %	2,18 %
Current Ratio	0,01	1,49	1,39	1,39
Quick Ratio	0,01	7,58	4,44	−15,61
Equity Ratio	−73,4	0,22	0,19	0,31
Gross Profit Margin	16,78 %	43,77 %	44,49 %	100 %