IVONNE SALO TV AND MEDIA PRODUCTIONS AS

3525 HALLINGBY

Finances

Share Ownership

Return on Equity

10,84 %

Current Ratio

0,54

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	264 000	14 000	755 000	435 000
Net Income	−27 000	−171 000	37 000	−46 000
Total Assets	295 000	95 000	122 000	44 000
Total Equity	−249 000	−111 000	27 000	−64 000

Income (NOK)	2022	2021	2020	2019
Revenue	264 000	14 000	755 000	435 000
Expenditure	291 000	171 000	718 000	482 000
Operating Profit	−28 000	−157 000	37 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	14 000	0	0
Financial Balance	0	−14 000	0	0
Earnings Before Tax	−27 000	−171 000	37 000	−46 000
Tax	0	0	0	0
Net Income	−27 000	−171 000	37 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	8 000	17 000
Total Current Assets	295 000	95 000	114 000	27 000
Total Assets	295 000	95 000	122 000	44 000
Total Retained Equity	−309 000	−171 000	−33 000	−124 000
Total Equity	−249 000	−111 000	27 000	−64 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	544 000	206 000	96 000	108 000
Total Equity and Debt	295 000	95 000	122 000	44 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	264 000	14 000	755 000	435 000
Other Income	0	0	0	0
Revenue	264 000	14 000	755 000	435 000
Cost of Goods Sold	1 000	64 000	417 000	0
Salary Costs	107 000	0	83 000	13 000
Depreciation	0	8 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	291 000	171 000	718 000	482 000
Operating Profit	−28 000	−157 000	37 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	14 000	0	0
Financial Balance	0	−14 000	0	0
Dividends	0	0	0	0
Net Income	−27 000	−171 000	37 000	−46 000

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	8 000	17 000
Total Tangible Assets	0	0	8 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	8 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	291 000	95 000	3 000	1 000
Total Current Assets	295 000	95 000	114 000	27 000
Total Assets	295 000	95 000	122 000	44 000
Total Equity	−249 000	−111 000	27 000	−64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	36 000	50 000
Unpaid Taxes	8 000	0	60 000	1 000
Dividends	0	0	0	0
Other Current Debt	536 000	206 000	0	57 000
Total Current Debt	544 000	206 000	96 000	108 000
Total Equity and Debt	295 000	95 000	122 000	44 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,84 %	154,05 %	137,04 %	71,88 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−10,61 %	−1 121,43 %	4,9 %	−10,57 %
Current Ratio	0,54	0,46	1,19	0,25
Quick Ratio	0,54	0,46	1,19	0,25
Equity Ratio	−0,84	−1,17	0,22	−1,45
Gross Profit Margin	99,62 %	−357,14 %	44,77 %	100 %