TINDERBOX AS

0494 OSLO

Finances

Return on Equity

53,95 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 500 000	591 000	1 056 000	2 975 000
Net Income	123 000	308 000	127 000	30 000
Total Assets	668 000	608 000	442 000	1 314 000
Total Equity	228 000	105 000	259 000	316 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 500 000	591 000	1 056 000	2 975 000
Expenditure	1 342 000	197 000	891 000	2 938 000
Operating Profit	158 000	394 000	165 000	37 000
Financial Income	0	3 000	0	1 000
Financial Costs	0	3 000	2 000	1 000
Financial Balance	0	0	−2 000	0
Earnings Before Tax	158 000	394 000	162 000	37 000
Tax	35 000	86 000	36 000	7 000
Net Income	123 000	308 000	127 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	108 000	7 000	0
Total Current Assets	561 000	500 000	435 000	1 314 000
Total Assets	668 000	608 000	442 000	1 314 000
Total Retained Equity	138 000	15 000	169 000	226 000
Total Equity	228 000	105 000	259 000	316 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	441 000	503 000	184 000	998 000
Total Equity and Debt	668 000	608 000	442 000	1 314 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 482 000	591 000	1 056 000	2 975 000
Other Income	18 000	0	0	0
Revenue	1 500 000	591 000	1 056 000	2 975 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 274 000	154 000	836 000	2 835 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 342 000	197 000	891 000	2 938 000
Operating Profit	158 000	394 000	165 000	37 000
Financial Income	0	3 000	0	1 000
Financial Costs	0	3 000	2 000	1 000
Financial Balance	0	0	−2 000	0
Dividends	0	462 000	184 000	0
Net Income	123 000	308 000	127 000	30 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	108 000	108 000	7 000	0
Total Fixed Assets	108 000	108 000	7 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	373 000	406 000	402 000	928 000
Total Current Assets	561 000	500 000	435 000	1 314 000
Total Assets	668 000	608 000	442 000	1 314 000
Total Equity	228 000	105 000	259 000	316 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	17 000	22 000	16 000
Unpaid Taxes	226 000	66 000	15 000	402 000
Dividends	0	462 000	184 000	0
Other Current Debt	167 000	34 000	111 000	573 000
Total Current Debt	441 000	503 000	184 000	998 000
Total Equity and Debt	668 000	608 000	442 000	1 314 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,95 %	293,33 %	49,03 %	9,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,53 %	66,67 %	15,63 %	1,24 %
Current Ratio	1,27	0,99	2,36	1,32
Quick Ratio	1,27	0,99	2,36	1,32
Equity Ratio	0,34	0,17	0,59	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %