PAINTNSIP AS

0350 OSLO

Finances

Share Ownership

Return on Equity

−211,25 %

Current Ratio

0,73

Debt-to-Equity Ratio

−0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 186 000	6 418 000	4 762 000	3 703 000
Net Income	507 000	60 000	557 000	−183 000
Total Assets	1 521 000	1 313 000	1 342 000	552 000
Total Equity	−240 000	103 000	442 000	−114 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 186 000	6 418 000	4 762 000	3 703 000
Expenditure	6 551 000	6 341 000	4 095 000	3 874 000
Operating Profit	636 000	78 000	667 000	−172 000
Financial Income	14 000	1 000	0	2 000
Financial Costs	5 000	0	3 000	13 000
Financial Balance	9 000	1 000	−3 000	−11 000
Earnings Before Tax	645 000	79 000	665 000	−183 000
Tax	138 000	19 000	108 000	0
Net Income	507 000	60 000	557 000	−183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	238 000	215 000	72 000	88 000
Total Current Assets	1 283 000	1 098 000	1 270 000	464 000
Total Assets	1 521 000	1 313 000	1 342 000	552 000
Total Retained Equity	−340 000	3 000	342 000	−214 000
Total Equity	−240 000	103 000	442 000	−114 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	1 759 000	1 210 000	900 000	666 000
Total Equity and Debt	1 521 000	1 313 000	1 342 000	552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 079 000	6 418 000	4 762 000	3 702 000
Other Income	107 000	0	0	1 000
Revenue	7 186 000	6 418 000	4 762 000	3 703 000
Cost of Goods Sold	565 000	1 012 000	415 000	55 000
Salary Costs	3 084 000	2 588 000	1 890 000	2 029 000
Depreciation	31 000	44 000	37 000	21 000
Impairment	0	0	0	0
Expenditure	6 551 000	6 341 000	4 095 000	3 874 000
Operating Profit	636 000	78 000	667 000	−172 000
Financial Income	14 000	1 000	0	2 000
Financial Costs	5 000	0	3 000	13 000
Financial Balance	9 000	1 000	−3 000	−11 000
Dividends	850 000	400 000	0	0
Net Income	507 000	60 000	557 000	−183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	32 000	63 000	88 000
Real Eastate	111 000	16 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	14 000	8 000	0
Total Tangible Assets	119 000	30 000	8 000	0
Total Fiancial Fixed Assets	106 000	154 000	2 000	0
Total Fixed Assets	238 000	215 000	72 000	88 000
Stock	139 000	134 000	4 000	86 000
Total Investments	0	0	0	0
Cash, Bank	888 000	513 000	487 000	240 000
Total Current Assets	1 283 000	1 098 000	1 270 000	464 000
Total Assets	1 521 000	1 313 000	1 342 000	552 000
Total Equity	−240 000	103 000	442 000	−114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	773 000	524 000	264 000	190 000
Unpaid Taxes	132 000	200 000	116 000	136 000
Dividends	850 000	400 000	0	0
Other Current Debt	718 000	469 000	412 000	340 000
Total Current Debt	1 759 000	1 210 000	900 000	666 000
Total Equity and Debt	1 521 000	1 313 000	1 342 000	552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−211,25 %	58,25 %	126,02 %	160,53 %
Debt-to-Equity Ratio	−0,01	0	0	−0
Operating Profit Margin	8,85 %	1,22 %	14,01 %	−4,64 %
Current Ratio	0,73	0,91	1,41	0,7
Quick Ratio	0,79	1,02	1,42	0,8
Equity Ratio	−0,16	0,08	0,33	−0,21
Gross Profit Margin	92,14 %	84,23 %	91,29 %	98,51 %