INTUITION MANAGEMENT AS

1540 VESTBY

Finances

Share Ownership

Return on Equity

17,65 %

Current Ratio

9,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 000	18 000	35 000	187 000
Net Income	12 000	−27 000	−15 000	9 000
Total Assets	76 000	63 000	103 000	152 000
Total Equity	68 000	55 000	82 000	97 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 000	18 000	35 000	187 000
Expenditure	22 000	44 000	55 000	177 000
Operating Profit	12 000	−26 000	−20 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	12 000	−27 000	−20 000	11 000
Tax	0	0	−4 000	2 000
Net Income	12 000	−27 000	−15 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	76 000	63 000	103 000	152 000
Total Assets	76 000	63 000	103 000	152 000
Total Retained Equity	38 000	25 000	52 000	67 000
Total Equity	68 000	55 000	82 000	97 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 000	7 000	21 000	54 000
Total Equity and Debt	76 000	63 000	103 000	152 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 000	18 000	35 000	187 000
Other Income	0	0	0	0
Revenue	34 000	18 000	35 000	187 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	5 000	21 000	78 000
Depreciation	0	0	0	10 000
Impairment	0	0	0	0
Expenditure	22 000	44 000	55 000	177 000
Operating Profit	12 000	−26 000	−20 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	12 000	−27 000	−15 000	9 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	62 000	98 000	147 000
Total Current Assets	76 000	63 000	103 000	152 000
Total Assets	76 000	63 000	103 000	152 000
Total Equity	68 000	55 000	82 000	97 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	3 000	0
Unpaid Taxes	0	4 000	10 000	35 000
Dividends	0	0	0	0
Other Current Debt	4 000	3 000	8 000	17 000
Total Current Debt	8 000	7 000	21 000	54 000
Total Equity and Debt	76 000	63 000	103 000	152 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,65 %	−49,09 %	−18,29 %	9,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,29 %	−144,44 %	−57,14 %	5,88 %
Current Ratio	9,5	9	4,9	2,81
Quick Ratio	9,5	9	4,9	2,81
Equity Ratio	0,89	0,87	0,8	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %