INET MEDIA AS

1415 OPPEGÅRD

Finances

Return on Equity

95,74 %

Current Ratio

0,9

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 255 000	705 000	114 000	25 000
Net Income	651 000	429 000	−38 000	−262 000
Total Assets	1 891 000	752 000	517 000	515 000
Total Equity	680 000	29 000	−400 000	−362 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 255 000	705 000	114 000	25 000
Expenditure	1 439 000	276 000	153 000	287 000
Operating Profit	816 000	429 000	−38 000	−262 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	813 000	429 000	−38 000	−262 000
Tax	162 000	0	0	0
Net Income	651 000	429 000	−38 000	−262 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	824 000	514 000	514 000	514 000
Total Current Assets	1 067 000	238 000	3 000	1 000
Total Assets	1 891 000	752 000	517 000	515 000
Total Retained Equity	650 000	−1 000	−430 000	−392 000
Total Equity	680 000	29 000	−400 000	−362 000
Total Long-Term Debt	27 000	27 000	27 000	27 000
Total Current Debt	1 184 000	696 000	890 000	850 000
Total Equity and Debt	1 891 000	752 000	517 000	515 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 254 000	705 000	114 000	25 000
Other Income	1 000	0	0	0
Revenue	2 255 000	705 000	114 000	25 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 036 000	7 000	7 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 439 000	276 000	153 000	287 000
Operating Profit	816 000	429 000	−38 000	−262 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	651 000	429 000	−38 000	−262 000

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	824 000	514 000	514 000	514 000
Total Fixed Assets	824 000	514 000	514 000	514 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 067 000	238 000	3 000	1 000
Total Current Assets	1 067 000	238 000	3 000	1 000
Total Assets	1 891 000	752 000	517 000	515 000
Total Equity	680 000	29 000	−400 000	−362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 000	27 000	27 000	27 000
Creditors	0	0	0	0
Unpaid Taxes	679 000	156 000	−2 000	−4 000
Dividends	0	0	0	0
Other Current Debt	368 000	566 000	918 000	880 000
Total Current Debt	1 184 000	696 000	890 000	850 000
Total Equity and Debt	1 891 000	752 000	517 000	515 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,74 %	1 479,31 %	9,5 %	72,38 %
Debt-to-Equity Ratio	0,04	0,93	−0,07	−0,07
Operating Profit Margin	36,19 %	60,85 %	−33,33 %	−1 048 %
Current Ratio	0,9	0,34	0	0
Quick Ratio	0,9	0,34	0	0
Equity Ratio	0,36	0,04	−0,77	−0,7
Gross Profit Margin	100 %	100 %	100 %	100 %