BINTO AS

7232 LUNDAMO

Finances

Share Ownership

Return on Equity

122,12 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 081 000	20 340 000	20 719 000	13 862 000
Net Income	9 420 000	2 454 000	3 319 000	2 748 000
Total Assets	26 443 000	13 661 000	11 382 000	6 946 000
Total Equity	7 714 000	9 995 000	7 741 000	4 573 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 081 000	20 340 000	20 719 000	13 862 000
Expenditure	23 950 000	17 140 000	16 425 000	10 301 000
Operating Profit	12 130 000	3 199 000	4 294 000	3 561 000
Financial Income	0	0	1 000	2 000
Financial Costs	46 000	43 000	29 000	35 000
Financial Balance	−46 000	−43 000	−28 000	−33 000
Earnings Before Tax	12 085 000	3 156 000	4 266 000	3 527 000
Tax	2 665 000	702 000	947 000	779 000
Net Income	9 420 000	2 454 000	3 319 000	2 748 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 707 000	3 006 000	1 917 000	2 011 000
Total Current Assets	24 736 000	10 655 000	9 465 000	4 935 000
Total Assets	26 443 000	13 661 000	11 382 000	6 946 000
Total Retained Equity	7 612 000	9 893 000	7 639 000	4 471 000
Total Equity	7 714 000	9 995 000	7 741 000	4 573 000
Total Long-Term Debt	404 000	497 000	176 000	219 000
Total Current Debt	18 325 000	3 170 000	3 465 000	2 155 000
Total Equity and Debt	26 443 000	13 661 000	11 382 000	6 946 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 621 000	20 339 000	20 719 000	13 862 000
Other Income	3 460 000	0	0	0
Revenue	36 081 000	20 340 000	20 719 000	13 862 000
Cost of Goods Sold	4 427 000	3 763 000	8 621 000	4 645 000
Salary Costs	10 056 000	6 677 000	3 596 000	2 816 000
Depreciation	566 000	514 000	346 000	291 000
Impairment	0	0	0	0
Expenditure	23 950 000	17 140 000	16 425 000	10 301 000
Operating Profit	12 130 000	3 199 000	4 294 000	3 561 000
Financial Income	0	0	1 000	2 000
Financial Costs	46 000	43 000	29 000	35 000
Financial Balance	−46 000	−43 000	−28 000	−33 000
Dividends	11 700 000	0	0	0
Net Income	9 420 000	2 454 000	3 319 000	2 748 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	62 000	66 000	57 000
Real Eastate	0	1 147 000	878 000	929 000
Machinery and Plant Facilities	770 000	986 000	820 000	776 000
Fixtures	937 000	812 000	154 000	249 000
Total Tangible Assets	1 707 000	2 945 000	1 851 000	1 954 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 707 000	3 006 000	1 917 000	2 011 000
Stock	1 688 000	80 000	35 000	36 000
Total Investments	0	0	0	0
Cash, Bank	10 940 000	4 258 000	1 128 000	3 240 000
Total Current Assets	24 736 000	10 655 000	9 465 000	4 935 000
Total Assets	26 443 000	13 661 000	11 382 000	6 946 000
Total Equity	7 714 000	9 995 000	7 741 000	4 573 000
Short-Term Group Debt	130 000	200 000	193 000	750 000
Total Long-Term Debt	404 000	497 000	176 000	219 000
Creditors	1 450 000	451 000	1 029 000	269 000
Unpaid Taxes	1 433 000	1 101 000	601 000	183 000
Dividends	11 700 000	0	0	0
Other Current Debt	1 029 000	719 000	729 000	276 000
Total Current Debt	18 325 000	3 170 000	3 465 000	2 155 000
Total Equity and Debt	26 443 000	13 661 000	11 382 000	6 946 000

Financial indicators	2022	2021	2020	2019
Return on Equity	122,12 %	24,55 %	42,88 %	60,09 %
Debt-to-Equity Ratio	0,05	0,05	0,02	0,05
Operating Profit Margin	33,62 %	15,73 %	20,72 %	25,69 %
Current Ratio	1,35	3,36	2,73	2,29
Quick Ratio	1,49	3,45	2,76	2,33
Equity Ratio	0,29	0,73	0,68	0,66
Gross Profit Margin	87,73 %	81,5 %	58,39 %	66,49 %