INCENDI AS

1273 OSLO

Finances

Return on Equity

15,92 %

Current Ratio

8,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 077 000	1 975 000	2 199 000	1 864 000
Net Income	472 000	555 000	604 000	426 000
Total Assets	3 383 000	2 897 000	3 032 000	2 449 000
Total Equity	2 964 000	2 493 000	2 571 000	2 067 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 077 000	1 975 000	2 199 000	1 864 000
Expenditure	1 433 000	1 402 000	1 460 000	1 318 000
Operating Profit	644 000	573 000	739 000	545 000
Financial Income	2 000	99 000	28 000	1 000
Financial Costs	32 000	0	0	0
Financial Balance	−30 000	99 000	28 000	1 000
Earnings Before Tax	613 000	672 000	767 000	547 000
Tax	142 000	117 000	163 000	120 000
Net Income	472 000	555 000	604 000	426 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	12 000	20 000	28 000
Total Current Assets	3 362 000	2 885 000	3 012 000	2 421 000
Total Assets	3 383 000	2 897 000	3 032 000	2 449 000
Total Retained Equity	2 946 000	2 474 000	2 552 000	2 048 000
Total Equity	2 964 000	2 493 000	2 571 000	2 067 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	418 000	404 000	461 000	381 000
Total Equity and Debt	3 383 000	2 897 000	3 032 000	2 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 077 000	1 931 000	2 199 000	1 864 000
Other Income	0	44 000	0	0
Revenue	2 077 000	1 975 000	2 199 000	1 864 000
Cost of Goods Sold	39 000	45 000	165 000	0
Salary Costs	1 253 000	1 249 000	1 211 000	1 187 000
Depreciation	9 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	1 433 000	1 402 000	1 460 000	1 318 000
Operating Profit	644 000	573 000	739 000	545 000
Financial Income	2 000	99 000	28 000	1 000
Financial Costs	32 000	0	0	0
Financial Balance	−30 000	99 000	28 000	1 000
Dividends	0	0	0	0
Net Income	472 000	555 000	604 000	426 000

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	21 000	12 000	20 000	28 000
Total Tangible Assets	21 000	12 000	20 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	12 000	20 000	28 000
Stock	0	0	0	0
Total Investments	1 536 000	586 000	442 000	0
Cash, Bank	1 424 000	1 816 000	2 322 000	2 054 000
Total Current Assets	3 362 000	2 885 000	3 012 000	2 421 000
Total Assets	3 383 000	2 897 000	3 032 000	2 449 000
Total Equity	2 964 000	2 493 000	2 571 000	2 067 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	11 000	3 000	12 000	2 000
Unpaid Taxes	153 000	164 000	173 000	146 000
Dividends	0	0	0	0
Other Current Debt	112 000	120 000	112 000	113 000
Total Current Debt	418 000	404 000	461 000	381 000
Total Equity and Debt	3 383 000	2 897 000	3 032 000	2 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,92 %	22,26 %	23,49 %	20,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,01 %	29,01 %	33,61 %	29,24 %
Current Ratio	8,04	7,14	6,53	6,35
Quick Ratio	8,04	7,14	6,53	6,35
Equity Ratio	0,88	0,86	0,85	0,84
Gross Profit Margin	98,12 %	97,72 %	92,5 %	100 %