INTIN AS

6800 FØRDE

Finances

Share Ownership

Return on Equity

37,36 %

Current Ratio

1,67

Debt-to-Equity Ratio

24,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	52 595 000	49 482 000	39 203 000	19 449 000
Net Income	167 000	314 000	924 000	448 000
Total Assets	27 875 000	22 191 000	13 863 000	7 868 000
Total Equity	447 000	6 855 000	5 037 000	4 112 000

Income (NOK)	2022	2021	2020	2019
Revenue	52 595 000	49 482 000	39 203 000	19 449 000
Expenditure	51 690 000	48 875 000	37 946 000	18 946 000
Operating Profit	905 000	607 000	1 256 000	503 000
Financial Income	141 000	77 000	78 000	26 000
Financial Costs	709 000	273 000	28 000	80 000
Financial Balance	−568 000	−196 000	50 000	−54 000
Earnings Before Tax	336 000	410 000	1 306 000	448 000
Tax	169 000	96 000	382 000	0
Net Income	167 000	314 000	924 000	448 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	8 318 000	3 632 000	1 252 000
Total Current Assets	27 368 000	13 873 000	10 231 000	6 616 000
Total Assets	27 875 000	22 191 000	13 863 000	7 868 000
Total Retained Equity	167 000	1 444 000	1 130 000	206 000
Total Equity	447 000	6 855 000	5 037 000	4 112 000
Total Long-Term Debt	11 053 000	4 500 000	3 000 000	0
Total Current Debt	16 375 000	10 836 000	5 826 000	3 756 000
Total Equity and Debt	27 875 000	22 191 000	13 863 000	7 868 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	52 616 000	49 481 000	39 194 000	19 445 000
Other Income	−20 000	0	9 000	4 000
Revenue	52 595 000	49 482 000	39 203 000	19 449 000
Cost of Goods Sold	42 285 000	40 644 000	31 051 000	14 672 000
Salary Costs	6 046 000	5 407 000	5 151 000	3 104 000
Depreciation	101 000	98 000	36 000	12 000
Impairment	0	0	0	0
Expenditure	51 690 000	48 875 000	37 946 000	18 946 000
Operating Profit	905 000	607 000	1 256 000	503 000
Financial Income	141 000	77 000	78 000	26 000
Financial Costs	709 000	273 000	28 000	80 000
Financial Balance	−568 000	−196 000	50 000	−54 000
Dividends	0	0	0	0
Net Income	167 000	314 000	924 000	448 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 973 000	3 483 000	1 156 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	245 000	346 000	149 000	96 000
Total Tangible Assets	245 000	346 000	149 000	96 000
Total Fiancial Fixed Assets	263 000	0	0	0
Total Fixed Assets	507 000	8 318 000	3 632 000	1 252 000
Stock	4 757 000	2 708 000	2 190 000	1 906 000
Total Investments	0	0	0	0
Cash, Bank	11 624 000	285 000	2 437 000	1 237 000
Total Current Assets	27 368 000	13 873 000	10 231 000	6 616 000
Total Assets	27 875 000	22 191 000	13 863 000	7 868 000
Total Equity	447 000	6 855 000	5 037 000	4 112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 053 000	4 500 000	3 000 000	0
Creditors	11 558 000	4 700 000	4 707 000	2 422 000
Unpaid Taxes	1 147 000	1 362 000	549 000	895 000
Dividends	0	0	0	0
Other Current Debt	3 501 000	2 552 000	571 000	439 000
Total Current Debt	16 375 000	10 836 000	5 826 000	3 756 000
Total Equity and Debt	27 875 000	22 191 000	13 863 000	7 868 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,36 %	4,58 %	18,34 %	10,89 %
Debt-to-Equity Ratio	24,73	0,66	0,6	0
Operating Profit Margin	1,72 %	1,23 %	3,2 %	2,59 %
Current Ratio	1,67	1,28	1,76	1,76
Quick Ratio	2,36	1,71	2,81	3,58
Equity Ratio	0,02	0,31	0,36	0,52
Gross Profit Margin	19,6 %	17,86 %	20,79 %	24,56 %