TINT AS

0551 OSLO

Finances

Share Ownership

Return on Equity

13,48 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 278 000	3 882 000	4 510 000	4 527 000
Net Income	48 000	−118 000	326 000	−203 000
Total Assets	792 000	762 000	859 000	546 000
Total Equity	356 000	308 000	426 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 278 000	3 882 000	4 510 000	4 527 000
Expenditure	4 229 000	3 995 000	4 176 000	4 596 000
Operating Profit	49 000	−113 000	335 000	−200 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	2 000	7 000	10 000	6 000
Financial Balance	0	−6 000	−8 000	−3 000
Earnings Before Tax	48 000	−118 000	326 000	−203 000
Tax	0	0	0	0
Net Income	48 000	−118 000	326 000	−203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	22 000	2 000	0
Total Current Assets	749 000	740 000	857 000	546 000
Total Assets	792 000	762 000	859 000	546 000
Total Retained Equity	326 000	278 000	396 000	70 000
Total Equity	356 000	308 000	426 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	436 000	454 000	433 000	446 000
Total Equity and Debt	792 000	762 000	859 000	546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 261 000	3 848 000	4 491 000	4 527 000
Other Income	17 000	34 000	20 000	0
Revenue	4 278 000	3 882 000	4 510 000	4 527 000
Cost of Goods Sold	2 134 000	2 015 000	2 180 000	2 269 000
Salary Costs	1 300 000	1 321 000	1 222 000	1 336 000
Depreciation	7 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	4 229 000	3 995 000	4 176 000	4 596 000
Operating Profit	49 000	−113 000	335 000	−200 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	2 000	7 000	10 000	6 000
Financial Balance	0	−6 000	−8 000	−3 000
Dividends	0	0	0	0
Net Income	48 000	−118 000	326 000	−203 000

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	43 000	22 000	0	0
Total Tangible Assets	43 000	22 000	0	0
Total Fiancial Fixed Assets	0	0	2 000	0
Total Fixed Assets	43 000	22 000	2 000	0
Stock	530 000	353 000	468 000	301 000
Total Investments	0	0	0	0
Cash, Bank	178 000	333 000	366 000	181 000
Total Current Assets	749 000	740 000	857 000	546 000
Total Assets	792 000	762 000	859 000	546 000
Total Equity	356 000	308 000	426 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	128 000	60 000	35 000	44 000
Unpaid Taxes	146 000	261 000	257 000	191 000
Dividends	0	0	0	0
Other Current Debt	162 000	133 000	141 000	211 000
Total Current Debt	436 000	454 000	433 000	446 000
Total Equity and Debt	792 000	762 000	859 000	546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,48 %	−38,31 %	76,53 %	−203 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,15 %	−2,91 %	7,43 %	−4,42 %
Current Ratio	1,72	1,63	1,98	1,22
Quick Ratio	−7,97	7,33	−24,49	3,77
Equity Ratio	0,45	0,4	0,5	0,18
Gross Profit Margin	50,12 %	48,09 %	51,66 %	49,88 %