INTERSINT AS

0270 OSLO

Finances

Share Ownership

Return on Equity

5,54 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	18 000	7 000
Net Income	−120 000	−39 000	−93 000	−158 000
Total Assets	88 000	115 000	70 000	141 000
Total Equity	−2 167 000	−2 047 000	−1 957 000	−1 785 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	18 000	7 000
Expenditure	77 000	3 000	61 000	117 000
Operating Profit	−78 000	−3 000	−43 000	−110 000
Financial Income	0	0	0	0
Financial Costs	42 000	36 000	50 000	48 000
Financial Balance	−42 000	−36 000	−50 000	−48 000
Earnings Before Tax	−120 000	−39 000	−93 000	−158 000
Tax	0	0	0	0
Net Income	−120 000	−39 000	−93 000	−158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	1 000	53 000	80 000
Total Current Assets	61 000	114 000	17 000	61 000
Total Assets	88 000	115 000	70 000	141 000
Total Retained Equity	−2 197 000	−2 077 000	−1 987 000	−1 815 000
Total Equity	−2 167 000	−2 047 000	−1 957 000	−1 785 000
Total Long-Term Debt	2 255 000	2 163 000	2 026 000	1 926 000
Total Current Debt	0	0	0	0
Total Equity and Debt	88 000	115 000	70 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	18 000	7 000
Other Income	0	0	0	0
Revenue	0	0	18 000	7 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	1 000	1 000
Impairment	0	0	0	0
Expenditure	77 000	3 000	61 000	117 000
Operating Profit	−78 000	−3 000	−43 000	−110 000
Financial Income	0	0	0	0
Financial Costs	42 000	36 000	50 000	48 000
Financial Balance	−42 000	−36 000	−50 000	−48 000
Dividends	0	0	0	0
Net Income	−120 000	−39 000	−93 000	−158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	0	52 000	78 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 000	1 000	1 000	2 000
Total Tangible Assets	1 000	1 000	1 000	2 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	1 000	53 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	114 000	17 000	52 000
Total Current Assets	61 000	114 000	17 000	61 000
Total Assets	88 000	115 000	70 000	141 000
Total Equity	−2 167 000	−2 047 000	−1 957 000	−1 785 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 255 000	2 163 000	2 026 000	1 926 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	88 000	115 000	70 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,54 %	1,91 %	4,75 %	8,85 %
Debt-to-Equity Ratio	−1,04	−1,06	−1,04	−1,08
Operating Profit Margin	-	-	−238,89 %	−1 571,43 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	−24,63	−17,8	−27,96	−12,66
Gross Profit Margin	-	-	100 %	100 %