IIZY AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

56,7 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 563 000	12 974 000	9 667 000	7 463 000
Net Income	1 307 000	1 000 000	1 230 000	443 000
Total Assets	9 466 000	5 782 000	4 000 000	2 238 000
Total Equity	2 305 000	998 000	818 000	308 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 563 000	12 974 000	9 667 000	7 463 000
Expenditure	16 922 000	11 712 000	8 097 000	6 910 000
Operating Profit	1 641 000	1 261 000	1 570 000	553 000
Financial Income	41 000	26 000	17 000	16 000
Financial Costs	7 000	5 000	4 000	2 000
Financial Balance	34 000	21 000	13 000	14 000
Earnings Before Tax	1 675 000	1 282 000	1 582 000	568 000
Tax	369 000	282 000	353 000	125 000
Net Income	1 307 000	1 000 000	1 230 000	443 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	128 000	108 000	70 000	94 000
Total Current Assets	9 338 000	5 674 000	3 931 000	2 144 000
Total Assets	9 466 000	5 782 000	4 000 000	2 238 000
Total Retained Equity	2 275 000	968 000	788 000	278 000
Total Equity	2 305 000	998 000	818 000	308 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 161 000	4 784 000	3 182 000	1 929 000
Total Equity and Debt	9 466 000	5 782 000	4 000 000	2 238 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 562 000	12 974 000	9 650 000	7 463 000
Other Income	0	0	17 000	0
Revenue	18 563 000	12 974 000	9 667 000	7 463 000
Cost of Goods Sold	5 245 000	3 549 000	2 449 000	1 831 000
Salary Costs	8 962 000	6 259 000	4 225 000	3 759 000
Depreciation	75 000	70 000	51 000	45 000
Impairment	0	0	0	0
Expenditure	16 922 000	11 712 000	8 097 000	6 910 000
Operating Profit	1 641 000	1 261 000	1 570 000	553 000
Financial Income	41 000	26 000	17 000	16 000
Financial Costs	7 000	5 000	4 000	2 000
Financial Balance	34 000	21 000	13 000	14 000
Dividends	0	820 000	720 000	300 000
Net Income	1 307 000	1 000 000	1 230 000	443 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	35 000	11 000	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	93 000	97 000	64 000	94 000
Total Tangible Assets	93 000	97 000	64 000	94 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	128 000	108 000	70 000	94 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 014 000	3 505 000	2 711 000	1 035 000
Total Current Assets	9 338 000	5 674 000	3 931 000	2 144 000
Total Assets	9 466 000	5 782 000	4 000 000	2 238 000
Total Equity	2 305 000	998 000	818 000	308 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 149 000	617 000	436 000	257 000
Unpaid Taxes	1 219 000	741 000	501 000	502 000
Dividends	0	820 000	720 000	300 000
Other Current Debt	4 401 000	2 318 000	1 167 000	745 000
Total Current Debt	7 161 000	4 784 000	3 182 000	1 929 000
Total Equity and Debt	9 466 000	5 782 000	4 000 000	2 238 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,7 %	100,2 %	150,37 %	143,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,84 %	9,72 %	16,24 %	7,41 %
Current Ratio	1,3	1,19	1,24	1,11
Quick Ratio	1,3	1,19	1,24	1,11
Equity Ratio	0,24	0,17	0,2	0,14
Gross Profit Margin	71,74 %	72,65 %	74,67 %	75,47 %