INZYNK AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

2,31 %

Current Ratio

1,32

Debt-to-Equity Ratio

3,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 817 000	5 400 000	1 948 000	3 414 000
Net Income	22 000	349 000	14 000	273 000
Total Assets	4 830 000	4 116 000	3 040 000	3 159 000
Total Equity	952 000	930 000	581 000	567 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 817 000	5 400 000	1 948 000	3 414 000
Expenditure	5 681 000	4 854 000	1 818 000	2 954 000
Operating Profit	136 000	546 000	129 000	460 000
Financial Income	12 000	8 000	0	10 000
Financial Costs	113 000	100 000	110 000	118 000
Financial Balance	−101 000	−92 000	−110 000	−108 000
Earnings Before Tax	34 000	454 000	20 000	351 000
Tax	12 000	105 000	6 000	78 000
Net Income	22 000	349 000	14 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 677 000	1 924 000	1 970 000	1 973 000
Total Current Assets	1 153 000	2 192 000	1 070 000	1 186 000
Total Assets	4 830 000	4 116 000	3 040 000	3 159 000
Total Retained Equity	912 000	890 000	541 000	527 000
Total Equity	952 000	930 000	581 000	567 000
Total Long-Term Debt	3 005 000	1 289 000	1 479 000	1 634 000
Total Current Debt	873 000	1 897 000	980 000	958 000
Total Equity and Debt	4 830 000	4 116 000	3 040 000	3 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 575 000	5 160 000	1 718 000	3 175 000
Other Income	242 000	240 000	230 000	239 000
Revenue	5 817 000	5 400 000	1 948 000	3 414 000
Cost of Goods Sold	0	0	0	0
Salary Costs	324 000	0	0	0
Depreciation	47 000	41 000	41 000	41 000
Impairment	0	0	0	0
Expenditure	5 681 000	4 854 000	1 818 000	2 954 000
Operating Profit	136 000	546 000	129 000	460 000
Financial Income	12 000	8 000	0	10 000
Financial Costs	113 000	100 000	110 000	118 000
Financial Balance	−101 000	−92 000	−110 000	−108 000
Dividends	0	0	0	0
Net Income	22 000	349 000	14 000	273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 643 000	1 890 000	1 932 000	1 973 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 643 000	1 890 000	1 932 000	1 973 000
Total Fiancial Fixed Assets	34 000	34 000	38 000	0
Total Fixed Assets	3 677 000	1 924 000	1 970 000	1 973 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	899 000	1 044 000	27 000	779 000
Total Current Assets	1 153 000	2 192 000	1 070 000	1 186 000
Total Assets	4 830 000	4 116 000	3 040 000	3 159 000
Total Equity	952 000	930 000	581 000	567 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 005 000	1 289 000	1 479 000	1 634 000
Creditors	556 000	1 785 000	955 000	871 000
Unpaid Taxes	263 000	0	13 000	0
Dividends	0	0	0	0
Other Current Debt	46 000	7 000	7 000	9 000
Total Current Debt	873 000	1 897 000	980 000	958 000
Total Equity and Debt	4 830 000	4 116 000	3 040 000	3 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,31 %	37,53 %	2,41 %	48,15 %
Debt-to-Equity Ratio	3,16	1,39	2,55	2,88
Operating Profit Margin	2,34 %	10,11 %	6,62 %	13,47 %
Current Ratio	1,32	1,16	1,09	1,24
Quick Ratio	1,32	1,16	1,09	1,24
Equity Ratio	0,2	0,23	0,19	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %