ANTIPODE FILMS AS

0183 OSLO

Finances

Share Ownership

Return on Equity

−91,18 %

Current Ratio

0,81

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 820 000	2 342 000	2 099 000	1 731 000
Net Income	31 000	−94 000	51 000	−108 000
Total Assets	450 000	320 000	175 000	108 000
Total Equity	−34 000	−66 000	28 000	−22 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 820 000	2 342 000	2 099 000	1 731 000
Expenditure	3 788 000	2 433 000	2 041 000	1 840 000
Operating Profit	32 000	−91 000	59 000	−108 000
Financial Income	3 000	1 000	0	0
Financial Costs	4 000	3 000	8 000	0
Financial Balance	−1 000	−2 000	−8 000	0
Earnings Before Tax	31 000	−94 000	51 000	−108 000
Tax	0	0	0	0
Net Income	31 000	−94 000	51 000	−108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	74 000	51 000	54 000
Total Current Assets	390 000	246 000	124 000	54 000
Total Assets	450 000	320 000	175 000	108 000
Total Retained Equity	−64 000	−96 000	−2 000	−52 000
Total Equity	−34 000	−66 000	28 000	−22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	484 000	386 000	147 000	131 000
Total Equity and Debt	450 000	320 000	175 000	108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 820 000	2 342 000	2 099 000	1 731 000
Other Income	0	0	0	0
Revenue	3 820 000	2 342 000	2 099 000	1 731 000
Cost of Goods Sold	1 369 000	767 000	766 000	468 000
Salary Costs	1 685 000	1 297 000	834 000	798 000
Depreciation	31 000	38 000	34 000	29 000
Impairment	0	0	0	0
Expenditure	3 788 000	2 433 000	2 041 000	1 840 000
Operating Profit	32 000	−91 000	59 000	−108 000
Financial Income	3 000	1 000	0	0
Financial Costs	4 000	3 000	8 000	0
Financial Balance	−1 000	−2 000	−8 000	0
Dividends	0	0	0	0
Net Income	31 000	−94 000	51 000	−108 000

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	60 000	74 000	51 000	54 000
Total Tangible Assets	60 000	74 000	51 000	54 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	74 000	51 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	229 000	145 000	13 000	41 000
Total Current Assets	390 000	246 000	124 000	54 000
Total Assets	450 000	320 000	175 000	108 000
Total Equity	−34 000	−66 000	28 000	−22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	5 000	13 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	483 000	381 000	135 000	131 000
Total Current Debt	484 000	386 000	147 000	131 000
Total Equity and Debt	450 000	320 000	175 000	108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−91,18 %	142,42 %	182,14 %	490,91 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	0,84 %	−3,89 %	2,81 %	−6,24 %
Current Ratio	0,81	0,64	0,84	0,41
Quick Ratio	0,81	0,64	0,84	0,41
Equity Ratio	−0,08	−0,21	0,16	−0,2
Gross Profit Margin	64,16 %	67,25 %	63,51 %	72,96 %