SHOWBIZZ AS

1930 AURSKOG

Finances

Share Ownership

Return on Equity

133,87 %

Current Ratio

0,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	201 000	522 000	648 000	709 000
Net Income	83 000	−209 000	40 000	143 000
Total Assets	90 000	179 000	285 000	302 000
Total Equity	62 000	−22 000	187 000	148 000

Income (NOK)	2022	2021	2020	2019
Revenue	201 000	522 000	648 000	709 000
Expenditure	117 000	711 000	592 000	525 000
Operating Profit	85 000	−189 000	56 000	184 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	5 000	1 000
Financial Balance	−2 000	−2 000	−5 000	−1 000
Earnings Before Tax	83 000	−191 000	51 000	183 000
Tax	0	18 000	11 000	40 000
Net Income	83 000	−209 000	40 000	143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	147 000	221 000	276 000
Total Current Assets	25 000	32 000	64 000	26 000
Total Assets	90 000	179 000	285 000	302 000
Total Retained Equity	32 000	−52 000	157 000	118 000
Total Equity	62 000	−22 000	187 000	148 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	28 000	201 000	98 000	154 000
Total Equity and Debt	90 000	179 000	285 000	302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	201 000	522 000	648 000	709 000
Other Income	0	0	0	0
Revenue	201 000	522 000	648 000	709 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−197 000	518 000	310 000	279 000
Depreciation	56 000	56 000	56 000	44 000
Impairment	0	0	0	0
Expenditure	117 000	711 000	592 000	525 000
Operating Profit	85 000	−189 000	56 000	184 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	5 000	1 000
Financial Balance	−2 000	−2 000	−5 000	−1 000
Dividends	0	0	0	0
Net Income	83 000	−209 000	40 000	143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	18 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	16 000	26 000	35 000	45 000
Fixtures	49 000	122 000	168 000	214 000
Total Tangible Assets	65 000	147 000	203 000	259 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 000	147 000	221 000	276 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	32 000	8 000	26 000
Total Current Assets	25 000	32 000	64 000	26 000
Total Assets	90 000	179 000	285 000	302 000
Total Equity	62 000	−22 000	187 000	148 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	4 000	1 000
Unpaid Taxes	0	60 000	53 000	45 000
Dividends	0	0	0	0
Other Current Debt	28 000	141 000	30 000	69 000
Total Current Debt	28 000	201 000	98 000	154 000
Total Equity and Debt	90 000	179 000	285 000	302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	133,87 %	950 %	21,39 %	96,62 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	42,29 %	−36,21 %	8,64 %	25,95 %
Current Ratio	0,89	0,16	0,65	0,17
Quick Ratio	0,89	0,16	0,65	0,17
Equity Ratio	0,69	−0,12	0,66	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %