MOVIES ON WAR AS

2409 ELVERUM

Finances

Share Ownership

Return on Equity

10,56 %

Current Ratio

1,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 561 000	1 328 000	916 000	1 100 000
Net Income	36 000	11 000	10 000	26 000
Total Assets	714 000	540 000	498 000	523 000
Total Equity	341 000	305 000	295 000	284 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 561 000	1 328 000	916 000	1 100 000
Expenditure	1 527 000	1 319 000	905 000	1 075 000
Operating Profit	35 000	10 000	11 000	25 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	1 000	1 000	0	0
Earnings Before Tax	36 000	11 000	10 000	26 000
Tax	0	0	0	0
Net Income	36 000	11 000	10 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	714 000	540 000	498 000	523 000
Total Assets	714 000	540 000	498 000	523 000
Total Retained Equity	241 000	205 000	195 000	184 000
Total Equity	341 000	305 000	295 000	284 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	373 000	235 000	203 000	239 000
Total Equity and Debt	714 000	540 000	498 000	523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	413 000	378 000	150 000	233 000
Other Income	1 149 000	950 000	767 000	867 000
Revenue	1 561 000	1 328 000	916 000	1 100 000
Cost of Goods Sold	336 000	344 000	148 000	450 000
Salary Costs	787 000	671 000	507 000	328 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 527 000	1 319 000	905 000	1 075 000
Operating Profit	35 000	10 000	11 000	25 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	1 000	1 000	0	0
Dividends	0	0	0	0
Net Income	36 000	11 000	10 000	26 000

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	552 000	442 000	222 000	452 000
Total Current Assets	714 000	540 000	498 000	523 000
Total Assets	714 000	540 000	498 000	523 000
Total Equity	341 000	305 000	295 000	284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	45 000	96 000	83 000	183 000
Unpaid Taxes	119 000	60 000	59 000	6 000
Dividends	0	0	0	0
Other Current Debt	209 000	79 000	61 000	49 000
Total Current Debt	373 000	235 000	203 000	239 000
Total Equity and Debt	714 000	540 000	498 000	523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,56 %	3,61 %	3,39 %	9,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,24 %	0,75 %	1,2 %	2,27 %
Current Ratio	1,91	2,3	2,45	2,19
Quick Ratio	1,91	2,3	2,45	2,19
Equity Ratio	0,48	0,56	0,59	0,54
Gross Profit Margin	78,48 %	74,1 %	83,84 %	59,09 %