VIST MEDIA AS

6457 BOLSØYA

Finances

Share Ownership

Return on Equity

−2,13 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	138 000	89 000	145 000	331 000
Net Income	−2 000	12 000	3 000	16 000
Total Assets	94 000	97 000	80 000	69 000
Total Equity	94 000	97 000	74 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	138 000	89 000	145 000	331 000
Expenditure	142 000	67 000	137 000	245 000
Operating Profit	−5 000	22 000	8 000	86 000
Financial Income	0	0	0	0
Financial Costs	−1 000	3 000	3 000	34 000
Financial Balance	1 000	−3 000	−3 000	−34 000
Earnings Before Tax	−4 000	19 000	5 000	52 000
Tax	0	0	0	0
Net Income	−2 000	12 000	3 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	1 000	8 000	9 000
Total Current Assets	92 000	96 000	73 000	60 000
Total Assets	94 000	97 000	80 000	69 000
Total Retained Equity	0	2 000	−21 000	−24 000
Total Equity	94 000	97 000	74 000	70 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	7 000	−2 000
Total Equity and Debt	94 000	97 000	80 000	69 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	138 000	89 000	145 000	331 000
Other Income	0	0	0	0
Revenue	138 000	89 000	145 000	331 000
Cost of Goods Sold	0	0	0	83 000
Salary Costs	96 000	56 000	72 000	84 000
Depreciation	0	0	0	0
Impairment	0	0	0	42 000
Expenditure	142 000	67 000	137 000	245 000
Operating Profit	−5 000	22 000	8 000	86 000
Financial Income	0	0	0	0
Financial Costs	−1 000	3 000	3 000	34 000
Financial Balance	1 000	−3 000	−3 000	−34 000
Dividends	0	0	0	0
Net Income	−2 000	12 000	3 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	1 000	8 000	9 000
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	2 000	1 000	8 000	9 000
Stock	0	0	2 000	2 000
Total Investments	74 000	85 000	63 000	27 000
Cash, Bank	0	0	0	0
Total Current Assets	92 000	96 000	73 000	60 000
Total Assets	94 000	97 000	80 000	69 000
Total Equity	94 000	97 000	74 000	70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	7 000	−2 000
Total Current Debt	0	0	7 000	−2 000
Total Equity and Debt	94 000	97 000	80 000	69 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,13 %	12,37 %	4,05 %	22,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,62 %	24,72 %	5,52 %	25,98 %
Current Ratio	-	-	10,43	−30
Quick Ratio	-	-	14,6	−15
Equity Ratio	1	1	0,93	1,01
Gross Profit Margin	100 %	100 %	100 %	74,92 %