TINTA SERVICE AS

9308 FINNSNES

Finances

Share Ownership

Return on Equity

54,78 %

Current Ratio

2,63

Debt-to-Equity Ratio

10,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 226 000	737 000	189 000	68 000
Net Income	63 000	118 000	−105 000	8 000
Total Assets	1 480 000	1 146 000	1 153 000	56 000
Total Equity	115 000	52 000	−65 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 226 000	737 000	189 000	68 000
Expenditure	1 071 000	542 000	261 000	57 000
Operating Profit	155 000	196 000	−71 000	11 000
Financial Income	5 000	2 000	0	0
Financial Costs	79 000	72 000	37 000	0
Financial Balance	−74 000	−70 000	−37 000	0
Earnings Before Tax	81 000	126 000	−108 000	10 000
Tax	18 000	9 000	−3 000	2 000
Net Income	63 000	118 000	−105 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 194 000	934 000	1 064 000	0
Total Current Assets	287 000	212 000	89 000	56 000
Total Assets	1 480 000	1 146 000	1 153 000	56 000
Total Retained Equity	85 000	22 000	−95 000	10 000
Total Equity	115 000	52 000	−65 000	40 000
Total Long-Term Debt	1 256 000	1 013 000	1 132 000	0
Total Current Debt	109 000	81 000	86 000	16 000
Total Equity and Debt	1 480 000	1 146 000	1 153 000	56 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 219 000	451 000	162 000	68 000
Other Income	7 000	286 000	27 000	0
Revenue	1 226 000	737 000	189 000	68 000
Cost of Goods Sold	41 000	5 000	27 000	0
Salary Costs	10 000	12 000	12 000	35 000
Depreciation	190 000	130 000	80 000	0
Impairment	0	0	0	0
Expenditure	1 071 000	542 000	261 000	57 000
Operating Profit	155 000	196 000	−71 000	11 000
Financial Income	5 000	2 000	0	0
Financial Costs	79 000	72 000	37 000	0
Financial Balance	−74 000	−70 000	−37 000	0
Dividends	0	0	0	0
Net Income	63 000	118 000	−105 000	8 000

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	1 194 000	934 000	1 064 000	0
Total Tangible Assets	1 194 000	934 000	1 064 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 194 000	934 000	1 064 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	104 000	5 000	20 000
Total Current Assets	287 000	212 000	89 000	56 000
Total Assets	1 480 000	1 146 000	1 153 000	56 000
Total Equity	115 000	52 000	−65 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 256 000	1 013 000	1 132 000	0
Creditors	62 000	49 000	47 000	2 000
Unpaid Taxes	4 000	17 000	34 000	7 000
Dividends	0	0	0	0
Other Current Debt	43 000	15 000	5 000	4 000
Total Current Debt	109 000	81 000	86 000	16 000
Total Equity and Debt	1 480 000	1 146 000	1 153 000	56 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,78 %	226,92 %	161,54 %	20 %
Debt-to-Equity Ratio	10,92	19,48	−17,42	0
Operating Profit Margin	12,64 %	26,59 %	−37,57 %	16,18 %
Current Ratio	2,63	2,62	1,03	3,5
Quick Ratio	2,63	2,62	1,03	3,5
Equity Ratio	0,08	0,05	−0,06	0,71
Gross Profit Margin	96,66 %	99,32 %	85,71 %	100 %