STUDIO MUSE AS

2607 VINGROM

Finances

Share Ownership

Return on Equity

−100 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 166 000	755 000	366 000	412 000
Net Income	−33 000	82 000	0	−84 000
Total Assets	323 000	217 000	92 000	74 000
Total Equity	33 000	66 000	−15 000	−15 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 166 000	755 000	366 000	412 000
Expenditure	1 200 000	674 000	366 000	496 000
Operating Profit	−33 000	82 000	0	−83 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	−33 000	82 000	0	−84 000
Tax	0	0	0	0
Net Income	−33 000	82 000	0	−84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	0	0	0
Total Current Assets	308 000	217 000	92 000	74 000
Total Assets	323 000	217 000	92 000	74 000
Total Retained Equity	3 000	36 000	−45 000	−45 000
Total Equity	33 000	66 000	−15 000	−15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	290 000	151 000	107 000	89 000
Total Equity and Debt	323 000	217 000	92 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 166 000	755 000	354 000	412 000
Other Income	0	0	12 000	0
Revenue	1 166 000	755 000	366 000	412 000
Cost of Goods Sold	206 000	93 000	70 000	123 000
Salary Costs	633 000	261 000	121 000	199 000
Depreciation	3 000	0	0	9 000
Impairment	0	0	0	0
Expenditure	1 200 000	674 000	366 000	496 000
Operating Profit	−33 000	82 000	0	−83 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−33 000	82 000	0	−84 000

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	15 000	0	0	0
Total Tangible Assets	15 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	0	0	0
Stock	196 000	163 000	36 000	37 000
Total Investments	0	0	0	0
Cash, Bank	107 000	54 000	51 000	37 000
Total Current Assets	308 000	217 000	92 000	74 000
Total Assets	323 000	217 000	92 000	74 000
Total Equity	33 000	66 000	−15 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	4 000	4 000	15 000
Unpaid Taxes	80 000	33 000	31 000	31 000
Dividends	0	0	0	0
Other Current Debt	193 000	114 000	73 000	44 000
Total Current Debt	290 000	151 000	107 000	89 000
Total Equity and Debt	323 000	217 000	92 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−100 %	124,24 %	−0 %	560 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	−2,83 %	10,86 %	0 %	−20,15 %
Current Ratio	1,06	1,44	0,86	0,83
Quick Ratio	3,28	−18,08	1,3	1,42
Equity Ratio	0,1	0,3	−0,16	−0,2
Gross Profit Margin	82,33 %	87,68 %	80,87 %	70,15 %