INTJ AS

0191 OSLO

Finances

Share Ownership

Return on Equity

8,9 %

Current Ratio

3,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 700 000	5 772 000	6 874 000	7 910 000
Net Income	172 000	1 092 000	867 000	1 433 000
Total Assets	2 343 000	3 584 000	2 212 000	2 674 000
Total Equity	1 932 000	2 760 000	1 668 000	801 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 700 000	5 772 000	6 874 000	7 910 000
Expenditure	5 474 000	4 378 000	5 758 000	6 258 000
Operating Profit	227 000	1 394 000	1 117 000	1 652 000
Financial Income	0	7 000	0	0
Financial Costs	6 000	0	2 000	2 000
Financial Balance	−6 000	7 000	−2 000	−2 000
Earnings Before Tax	221 000	1 400 000	1 115 000	1 650 000
Tax	49 000	308 000	248 000	217 000
Net Income	172 000	1 092 000	867 000	1 433 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	897 000	571 000	670 000	769 000
Total Current Assets	1 446 000	3 012 000	1 543 000	1 905 000
Total Assets	2 343 000	3 584 000	2 212 000	2 674 000
Total Retained Equity	1 902 000	2 730 000	1 638 000	771 000
Total Equity	1 932 000	2 760 000	1 668 000	801 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	411 000	824 000	544 000	1 872 000
Total Equity and Debt	2 343 000	3 584 000	2 212 000	2 674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 700 000	5 355 000	6 365 000	7 910 000
Other Income	0	417 000	509 000	0
Revenue	5 700 000	5 772 000	6 874 000	7 910 000
Cost of Goods Sold	1 919 000	1 757 000	2 403 000	3 001 000
Salary Costs	1 893 000	1 293 000	1 764 000	1 744 000
Depreciation	99 000	99 000	99 000	96 000
Impairment	0	0	0	0
Expenditure	5 474 000	4 378 000	5 758 000	6 258 000
Operating Profit	227 000	1 394 000	1 117 000	1 652 000
Financial Income	0	7 000	0	0
Financial Costs	6 000	0	2 000	2 000
Financial Balance	−6 000	7 000	−2 000	−2 000
Dividends	1 000 000	0	0	0
Net Income	172 000	1 092 000	867 000	1 433 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	464 000	557 000	649 000	742 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	15 000	21 000	26 000
Total Tangible Assets	473 000	571 000	670 000	769 000
Total Fiancial Fixed Assets	424 000	0	0	0
Total Fixed Assets	897 000	571 000	670 000	769 000
Stock	104 000	75 000	32 000	116 000
Total Investments	0	0	0	0
Cash, Bank	684 000	2 298 000	611 000	922 000
Total Current Assets	1 446 000	3 012 000	1 543 000	1 905 000
Total Assets	2 343 000	3 584 000	2 212 000	2 674 000
Total Equity	1 932 000	2 760 000	1 668 000	801 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	14 000	247 000	70 000	1 296 000
Unpaid Taxes	168 000	149 000	65 000	171 000
Dividends	1 000 000	0	0	0
Other Current Debt	180 000	119 000	161 000	190 000
Total Current Debt	411 000	824 000	544 000	1 872 000
Total Equity and Debt	2 343 000	3 584 000	2 212 000	2 674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,9 %	39,57 %	51,98 %	178,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,98 %	24,15 %	16,25 %	20,88 %
Current Ratio	3,52	3,66	2,84	1,02
Quick Ratio	4,71	4,02	3,01	1,08
Equity Ratio	0,82	0,77	0,75	0,3
Gross Profit Margin	66,33 %	69,56 %	65,04 %	62,06 %