ISNITT AS

0473 OSLO

Finances

Share Ownership

Return on Equity

100,08 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 635 000	10 515 000	6 340 000	2 872 000
Net Income	1 320 000	840 000	394 000	34 000
Total Assets	3 204 000	1 666 000	672 000	336 000
Total Equity	1 319 000	603 000	453 000	59 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 635 000	10 515 000	6 340 000	2 872 000
Expenditure	13 948 000	9 575 000	5 828 000	2 830 000
Operating Profit	1 687 000	939 000	512 000	42 000
Financial Income	18 000	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	13 000	0	0	0
Earnings Before Tax	1 700 000	939 000	512 000	42 000
Tax	380 000	99 000	118 000	8 000
Net Income	1 320 000	840 000	394 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	92 000	70 000	0	0
Total Current Assets	3 112 000	1 596 000	672 000	336 000
Total Assets	3 204 000	1 666 000	672 000	336 000
Total Retained Equity	1 289 000	573 000	423 000	29 000
Total Equity	1 319 000	603 000	453 000	59 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	1 884 000	1 061 000	219 000	276 000
Total Equity and Debt	3 204 000	1 666 000	672 000	336 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 635 000	10 515 000	6 339 000	2 852 000
Other Income	0	0	1 000	20 000
Revenue	15 635 000	10 515 000	6 340 000	2 872 000
Cost of Goods Sold	9 950 000	6 554 000	4 256 000	2 304 000
Salary Costs	1 214 000	933 000	339 000	56 000
Depreciation	35 000	15 000	0	0
Impairment	0	0	0	0
Expenditure	13 948 000	9 575 000	5 828 000	2 830 000
Operating Profit	1 687 000	939 000	512 000	42 000
Financial Income	18 000	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	13 000	0	0	0
Dividends	605 000	580 000	0	0
Net Income	1 320 000	840 000	394 000	34 000

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	78 000	70 000	0	0
Total Tangible Assets	78 000	70 000	0	0
Total Fiancial Fixed Assets	14 000	0	0	0
Total Fixed Assets	92 000	70 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 849 000	958 000	250 000	122 000
Total Current Assets	3 112 000	1 596 000	672 000	336 000
Total Assets	3 204 000	1 666 000	672 000	336 000
Total Equity	1 319 000	603 000	453 000	59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	0	0
Creditors	617 000	73 000	65 000	229 000
Unpaid Taxes	134 000	105 000	8 000	33 000
Dividends	605 000	580 000	0	0
Other Current Debt	148 000	95 000	33 000	5 000
Total Current Debt	1 884 000	1 061 000	219 000	276 000
Total Equity and Debt	3 204 000	1 666 000	672 000	336 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100,08 %	139,3 %	86,98 %	57,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,79 %	8,93 %	8,08 %	1,46 %
Current Ratio	1,65	1,5	3,07	1,22
Quick Ratio	1,65	1,5	3,07	1,22
Equity Ratio	0,41	0,36	0,67	0,18
Gross Profit Margin	36,36 %	37,67 %	32,87 %	19,78 %