BLUR MEDIA AS

1168 OSLO

Finances

Share Ownership

Return on Equity

−140,95 %

Current Ratio

1,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	384 000	710 000	348 000	111 000
Net Income	−148 000	189 000	17 000	19 000
Total Assets	241 000	375 000	91 000	48 000
Total Equity	105 000	253 000	64 000	47 000

Income (NOK)	2022	2021	2020	2019
Revenue	384 000	710 000	348 000	111 000
Expenditure	524 000	459 000	326 000	87 000
Operating Profit	−140 000	252 000	22 000	25 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	0	0
Financial Balance	−6 000	−6 000	0	0
Earnings Before Tax	−146 000	246 000	22 000	25 000
Tax	2 000	57 000	5 000	5 000
Net Income	−148 000	189 000	17 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	56 000	34 000	28 000
Total Current Assets	204 000	319 000	57 000	20 000
Total Assets	241 000	375 000	91 000	48 000
Total Retained Equity	75 000	223 000	34 000	17 000
Total Equity	105 000	253 000	64 000	47 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	136 000	122 000	27 000	1 000
Total Equity and Debt	241 000	375 000	91 000	48 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	384 000	498 000	348 000	111 000
Other Income	0	212 000	0	0
Revenue	384 000	710 000	348 000	111 000
Cost of Goods Sold	2 000	35 000	67 000	23 000
Salary Costs	402 000	231 000	80 000	2 000
Depreciation	19 000	17 000	14 000	10 000
Impairment	0	11 000	0	3 000
Expenditure	524 000	459 000	326 000	87 000
Operating Profit	−140 000	252 000	22 000	25 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	0	0
Financial Balance	−6 000	−6 000	0	0
Dividends	0	0	0	0
Net Income	−148 000	189 000	17 000	19 000

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	37 000	56 000	34 000	28 000
Total Tangible Assets	37 000	56 000	34 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	56 000	34 000	28 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	154 000	116 000	57 000	20 000
Total Current Assets	204 000	319 000	57 000	20 000
Total Assets	241 000	375 000	91 000	48 000
Total Equity	105 000	253 000	64 000	47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	31 000	9 000	0
Unpaid Taxes	87 000	11 000	2 000	−6 000
Dividends	0	0	0	0
Other Current Debt	49 000	26 000	11 000	1 000
Total Current Debt	136 000	122 000	27 000	1 000
Total Equity and Debt	241 000	375 000	91 000	48 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−140,95 %	74,7 %	26,56 %	40,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−36,46 %	35,49 %	6,32 %	22,52 %
Current Ratio	1,5	2,61	2,11	20
Quick Ratio	1,5	2,61	2,11	20
Equity Ratio	0,44	0,67	0,7	0,98
Gross Profit Margin	99,48 %	95,07 %	80,75 %	79,28 %