INDENTAL AS

3189 HORTEN

Finances

Share Ownership

Return on Equity

36,41 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 168 000	9 379 000	7 108 000	7 112 000
Net Income	3 497 000	3 711 000	2 772 000	2 303 000
Total Assets	10 876 000	7 397 000	3 173 000	10 364 000
Total Equity	9 605 000	4 955 000	1 245 000	8 472 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 168 000	9 379 000	7 108 000	7 112 000
Expenditure	5 655 000	4 633 000	3 544 000	4 195 000
Operating Profit	4 513 000	4 748 000	3 564 000	2 917 000
Financial Income	51 000	9 000	0	18 000
Financial Costs	14 000	0	14 000	1 000
Financial Balance	37 000	9 000	−14 000	17 000
Earnings Before Tax	4 550 000	4 757 000	3 550 000	2 934 000
Tax	1 053 000	1 045 000	778 000	632 000
Net Income	3 497 000	3 711 000	2 772 000	2 303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	46 000	62 000	77 000
Total Current Assets	10 846 000	7 351 000	3 112 000	10 287 000
Total Assets	10 876 000	7 397 000	3 173 000	10 364 000
Total Retained Equity	4 653 000	4 656 000	945 000	8 172 000
Total Equity	9 605 000	4 955 000	1 245 000	8 472 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 923 000	2 441 000	1 929 000	1 892 000
Total Equity and Debt	10 876 000	7 397 000	3 173 000	10 364 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 168 000	9 379 000	7 108 000	7 112 000
Other Income	0	0	0	0
Revenue	10 168 000	9 379 000	7 108 000	7 112 000
Cost of Goods Sold	3 605 000	3 012 000	2 355 000	1 901 000
Salary Costs	1 614 000	1 299 000	986 000	2 085 000
Depreciation	16 000	16 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	5 655 000	4 633 000	3 544 000	4 195 000
Operating Profit	4 513 000	4 748 000	3 564 000	2 917 000
Financial Income	51 000	9 000	0	18 000
Financial Costs	14 000	0	14 000	1 000
Financial Balance	37 000	9 000	−14 000	17 000
Dividends	3 500 000	0	10 000 000	0
Net Income	3 497 000	3 711 000	2 772 000	2 303 000

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	30 000	46 000	62 000	77 000
Total Tangible Assets	30 000	46 000	62 000	77 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	46 000	62 000	77 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	81 000	34 000	3 367 000
Total Current Assets	10 846 000	7 351 000	3 112 000	10 287 000
Total Assets	10 876 000	7 397 000	3 173 000	10 364 000
Total Equity	9 605 000	4 955 000	1 245 000	8 472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	377 000	420 000	313 000	804 000
Unpaid Taxes	164 000	190 000	111 000	163 000
Dividends	3 500 000	0	10 000 000	0
Other Current Debt	829 000	786 000	130 000	293 000
Total Current Debt	5 923 000	2 441 000	1 929 000	1 892 000
Total Equity and Debt	10 876 000	7 397 000	3 173 000	10 364 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,41 %	74,89 %	222,65 %	27,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,38 %	50,62 %	50,14 %	41,02 %
Current Ratio	1,83	3,01	1,61	5,44
Quick Ratio	1,83	3,01	1,61	5,44
Equity Ratio	0,88	0,67	0,39	0,82
Gross Profit Margin	64,55 %	67,89 %	66,87 %	73,27 %