TINDE UTVIKLING VEST AS

6783 STRYN

Finances

Share Ownership

Return on Equity

20,3 %

Current Ratio

3,31

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 238 000	44 230 000	30 401 000	25 582 000
Net Income	2 871 000	3 670 000	3 991 000	1 400 000
Total Assets	20 622 000	18 662 000	11 393 000	11 275 000
Total Equity	14 143 000	11 272 000	7 602 000	3 611 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 238 000	44 230 000	30 401 000	25 582 000
Expenditure	36 748 000	39 525 000	25 281 000	19 644 000
Operating Profit	3 490 000	4 706 000	5 120 000	1 792 000
Financial Income	191 000	0	1 000	5 000
Financial Costs	1 000	1 000	4 000	1 000
Financial Balance	190 000	−1 000	−3 000	4 000
Earnings Before Tax	3 681 000	4 705 000	5 117 000	1 795 000
Tax	810 000	1 035 000	1 126 000	395 000
Net Income	2 871 000	3 670 000	3 991 000	1 400 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 000	179 000	285 000	268 000
Total Current Assets	20 549 000	18 483 000	11 108 000	11 006 000
Total Assets	20 622 000	18 662 000	11 393 000	11 275 000
Total Retained Equity	13 143 000	10 272 000	6 602 000	2 611 000
Total Equity	14 143 000	11 272 000	7 602 000	3 611 000
Total Long-Term Debt	267 000	463 000	276 000	202 000
Total Current Debt	6 213 000	6 928 000	3 515 000	7 461 000
Total Equity and Debt	20 622 000	18 662 000	11 393 000	11 275 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 319 000	44 102 000	30 368 000	25 582 000
Other Income	919 000	129 000	33 000	0
Revenue	40 238 000	44 230 000	30 401 000	25 582 000
Cost of Goods Sold	26 617 000	31 720 000	19 880 000	16 426 000
Salary Costs	7 866 000	6 147 000	3 695 000	2 075 000
Depreciation	106 000	106 000	83 000	61 000
Impairment	0	0	0	0
Expenditure	36 748 000	39 525 000	25 281 000	19 644 000
Operating Profit	3 490 000	4 706 000	5 120 000	1 792 000
Financial Income	191 000	0	1 000	5 000
Financial Costs	1 000	1 000	4 000	1 000
Financial Balance	190 000	−1 000	−3 000	4 000
Dividends	0	0	0	0
Net Income	2 871 000	3 670 000	3 991 000	1 400 000

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	73 000	179 000	285 000	268 000
Total Tangible Assets	73 000	179 000	285 000	268 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 000	179 000	285 000	268 000
Stock	2 032 000	0	2 835 000	2 934 000
Total Investments	0	0	0	0
Cash, Bank	14 723 000	15 397 000	3 882 000	6 040 000
Total Current Assets	20 549 000	18 483 000	11 108 000	11 006 000
Total Assets	20 622 000	18 662 000	11 393 000	11 275 000
Total Equity	14 143 000	11 272 000	7 602 000	3 611 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	267 000	463 000	276 000	202 000
Creditors	2 753 000	2 221 000	938 000	5 296 000
Unpaid Taxes	668 000	1 760 000	683 000	764 000
Dividends	0	0	0	0
Other Current Debt	1 786 000	2 098 000	841 000	1 046 000
Total Current Debt	6 213 000	6 928 000	3 515 000	7 461 000
Total Equity and Debt	20 622 000	18 662 000	11 393 000	11 275 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,3 %	32,56 %	52,5 %	38,77 %
Debt-to-Equity Ratio	0,02	0,04	0,04	0,06
Operating Profit Margin	8,67 %	10,64 %	16,84 %	7 %
Current Ratio	3,31	2,67	3,16	1,48
Quick Ratio	4,91	2,67	16,34	2,43
Equity Ratio	0,69	0,6	0,67	0,32
Gross Profit Margin	33,85 %	28,28 %	34,61 %	35,79 %