4 1/2 ENTERTAINMENT AS

0180 OSLO

Finances

Return on Equity

−60,08 %

Current Ratio

1,17

Debt-to-Equity Ratio

15,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	658 000	990 000	1 252 000	0
Net Income	−626 000	−440 000	2 047 000	8 037 000
Total Assets	18 788 000	20 369 000	21 789 000	19 231 000
Total Equity	1 042 000	1 668 000	2 108 000	1 936 000

Income (NOK)	2022	2021	2020	2019
Revenue	658 000	990 000	1 252 000	0
Expenditure	626 000	1 151 000	1 422 000	1 526 000
Operating Profit	32 000	−162 000	−170 000	−1 526 000
Financial Income	68 000	8 000	2 603 000	10 353 000
Financial Costs	726 000	287 000	387 000	654 000
Financial Balance	−658 000	−279 000	2 216 000	9 699 000
Earnings Before Tax	−626 000	−440 000	2 047 000	8 173 000
Tax	0	0	0	136 000
Net Income	−626 000	−440 000	2 047 000	8 037 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 184 000	17 184 000	17 184 000	17 184 000
Total Current Assets	1 605 000	3 185 000	4 606 000	2 047 000
Total Assets	18 788 000	20 369 000	21 789 000	19 231 000
Total Retained Equity	982 000	1 608 000	2 048 000	1 876 000
Total Equity	1 042 000	1 668 000	2 108 000	1 936 000
Total Long-Term Debt	16 377 000	17 613 000	16 421 000	16 619 000
Total Current Debt	1 369 000	1 087 000	3 261 000	676 000
Total Equity and Debt	18 788 000	20 369 000	21 789 000	19 231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	692 000	1 005 000	1 252 000	0
Other Income	−35 000	−15 000	0	0
Revenue	658 000	990 000	1 252 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	395 000	758 000	639 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	626 000	1 151 000	1 422 000	1 526 000
Operating Profit	32 000	−162 000	−170 000	−1 526 000
Financial Income	68 000	8 000	2 603 000	10 353 000
Financial Costs	726 000	287 000	387 000	654 000
Financial Balance	−658 000	−279 000	2 216 000	9 699 000
Dividends	0	0	1 875 000	0
Net Income	−626 000	−440 000	2 047 000	8 037 000

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	17 184 000	17 184 000	17 184 000	17 184 000
Total Fixed Assets	17 184 000	17 184 000	17 184 000	17 184 000
Stock	103 000	40 000	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	26 000	86 000	146 000
Total Current Assets	1 605 000	3 185 000	4 606 000	2 047 000
Total Assets	18 788 000	20 369 000	21 789 000	19 231 000
Total Equity	1 042 000	1 668 000	2 108 000	1 936 000
Short-Term Group Debt	0	0	1 052 000	617 000
Total Long-Term Debt	16 377 000	17 613 000	16 421 000	16 619 000
Creditors	43 000	363 000	12 000	59 000
Unpaid Taxes	0	1 000	214 000	0
Dividends	0	0	1 875 000	0
Other Current Debt	1 326 000	723 000	108 000	0
Total Current Debt	1 369 000	1 087 000	3 261 000	676 000
Total Equity and Debt	18 788 000	20 369 000	21 789 000	19 231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−60,08 %	−26,38 %	97,11 %	415,13 %
Debt-to-Equity Ratio	15,72	10,56	7,79	8,58
Operating Profit Margin	4,86 %	−16,36 %	−13,58 %	-
Current Ratio	1,17	2,93	1,41	3,03
Quick Ratio	1,27	3,04	1,41	3,03
Equity Ratio	0,06	0,08	0,1	0,1
Gross Profit Margin	100 %	100 %	100 %	-