MJOLNIR MEDIA AS

3610 KONGSBERG

Finances

Share Ownership

Return on Equity

3,88 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 000	185 000	105 000	16 000
Net Income	10 000	103 000	34 000	−25 000
Total Assets	258 000	329 000	186 000	154 000
Total Equity	258 000	247 000	145 000	110 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 000	185 000	105 000	16 000
Expenditure	43 000	41 000	61 000	41 000
Operating Profit	−27 000	144 000	44 000	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−27 000	144 000	44 000	−25 000
Tax	−37 000	41 000	10 000	0
Net Income	10 000	103 000	34 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	0	0	0
Total Current Assets	233 000	329 000	186 000	154 000
Total Assets	258 000	329 000	186 000	154 000
Total Retained Equity	228 000	217 000	115 000	80 000
Total Equity	258 000	247 000	145 000	110 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	82 000	41 000	43 000
Total Equity and Debt	258 000	329 000	186 000	154 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	185 000	105 000	16 000
Other Income	0	0	0	0
Revenue	16 000	185 000	105 000	16 000
Cost of Goods Sold	3 000	5 000	57 000	39 000
Salary Costs	0	3 000	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	43 000	41 000	61 000	41 000
Operating Profit	−27 000	144 000	44 000	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	10 000	103 000	34 000	−25 000

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	25 000	0	0	0
Total Tangible Assets	25 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	232 000	329 000	186 000	154 000
Total Current Assets	233 000	329 000	186 000	154 000
Total Assets	258 000	329 000	186 000	154 000
Total Equity	258 000	247 000	145 000	110 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	8 000	0	−1 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	82 000	41 000	43 000
Total Equity and Debt	258 000	329 000	186 000	154 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,88 %	41,7 %	23,45 %	−22,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−168,75 %	77,84 %	41,9 %	−156,25 %
Current Ratio	-	4,01	4,54	3,58
Quick Ratio	-	4,01	4,54	3,58
Equity Ratio	1	0,75	0,78	0,71
Gross Profit Margin	81,25 %	97,3 %	45,71 %	−143,75 %