INTUTOR SINISTRA AS

5258 BLOMSTERDALEN

Finances

Return on Equity

1 754,17 %

Current Ratio

0,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	4 210 000	3 459 000	2 982 000	1 977 000
Total Assets	9 396 000	3 909 000	4 556 000	4 305 000
Total Equity	240 000	1 330 000	499 000	517 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	16 000	23 000	−3 000	13 000
Operating Profit	−16 000	−23 000	3 000	−13 000
Financial Income	4 250 000	3 500 000	3 000 000	2 000 000
Financial Costs	0	0	0	0
Financial Balance	4 250 000	3 500 000	3 000 000	2 000 000
Earnings Before Tax	4 234 000	3 477 000	3 003 000	1 987 000
Tax	25 000	18 000	20 000	10 000
Net Income	4 210 000	3 459 000	2 982 000	1 977 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 837 000	3 837 000	3 837 000	3 837 000
Total Current Assets	5 559 000	72 000	718 000	468 000
Total Assets	9 396 000	3 909 000	4 556 000	4 305 000
Total Retained Equity	−344 000	747 000	−85 000	−67 000
Total Equity	240 000	1 330 000	499 000	517 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 156 000	2 579 000	4 057 000	3 789 000
Total Equity and Debt	9 396 000	3 909 000	4 556 000	4 305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	16 000	23 000	−3 000	13 000
Operating Profit	−16 000	−23 000	3 000	−13 000
Financial Income	4 250 000	3 500 000	3 000 000	2 000 000
Financial Costs	0	0	0	0
Financial Balance	4 250 000	3 500 000	3 000 000	2 000 000
Dividends	5 300 000	2 628 000	3 000 000	2 000 000
Net Income	4 210 000	3 459 000	2 982 000	1 977 000

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	3 837 000	3 837 000	3 837 000	3 837 000
Total Fixed Assets	3 837 000	3 837 000	3 837 000	3 837 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	0	3 000	0
Total Current Assets	5 559 000	72 000	718 000	468 000
Total Assets	9 396 000	3 909 000	4 556 000	4 305 000
Total Equity	240 000	1 330 000	499 000	517 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	3 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	5 300 000	2 628 000	3 000 000	2 000 000
Other Current Debt	3 829 000	1 057 000	1 036 000	1 778 000
Total Current Debt	9 156 000	2 579 000	4 057 000	3 789 000
Total Equity and Debt	9 396 000	3 909 000	4 556 000	4 305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 754,17 %	260,08 %	597,6 %	382,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,61	0,03	0,18	0,12
Quick Ratio	0,61	0,03	0,18	0,12
Equity Ratio	0,03	0,34	0,11	0,12
Gross Profit Margin	-	-	-	-