STUNT OG SPESIALEFFEKTER AS

1266 OSLO

Finances

Share Ownership

Return on Equity

−9,84 %

Current Ratio

2,91

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 820 000	2 030 000	2 877 000	2 878 000
Net Income	−63 000	−169 000	712 000	333 000
Total Assets	1 080 000	1 463 000	2 487 000	1 268 000
Total Equity	640 000	703 000	1 022 000	709 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 820 000	2 030 000	2 877 000	2 878 000
Expenditure	1 870 000	2 160 000	1 960 000	2 434 000
Operating Profit	−51 000	−130 000	917 000	444 000
Financial Income	0	0	0	0
Financial Costs	12 000	42 000	9 000	10 000
Financial Balance	−12 000	−42 000	−9 000	−10 000
Earnings Before Tax	−63 000	−171 000	908 000	435 000
Tax	0	−3 000	195 000	102 000
Net Income	−63 000	−169 000	712 000	333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	460 000	745 000	872 000	491 000
Total Current Assets	620 000	718 000	1 615 000	778 000
Total Assets	1 080 000	1 463 000	2 487 000	1 268 000
Total Retained Equity	610 000	673 000	992 000	679 000
Total Equity	640 000	703 000	1 022 000	709 000
Total Long-Term Debt	228 000	386 000	526 000	208 000
Total Current Debt	213 000	375 000	940 000	351 000
Total Equity and Debt	1 080 000	1 463 000	2 487 000	1 268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 467 000	2 030 000	2 825 000	2 884 000
Other Income	352 000	0	52 000	−7 000
Revenue	1 820 000	2 030 000	2 877 000	2 878 000
Cost of Goods Sold	69 000	81 000	177 000	341 000
Salary Costs	959 000	1 221 000	903 000	1 334 000
Depreciation	286 000	278 000	274 000	235 000
Impairment	0	0	0	0
Expenditure	1 870 000	2 160 000	1 960 000	2 434 000
Operating Profit	−51 000	−130 000	917 000	444 000
Financial Income	0	0	0	0
Financial Costs	12 000	42 000	9 000	10 000
Financial Balance	−12 000	−42 000	−9 000	−10 000
Dividends	0	150 000	400 000	0
Net Income	−63 000	−169 000	712 000	333 000

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	28 000	38 000	48 000	0
Fixtures	432 000	707 000	822 000	492 000
Total Tangible Assets	460 000	745 000	870 000	492 000
Total Fiancial Fixed Assets	0	0	2 000	−1 000
Total Fixed Assets	460 000	745 000	872 000	491 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	381 000	479 000	1 313 000	675 000
Total Current Assets	620 000	718 000	1 615 000	778 000
Total Assets	1 080 000	1 463 000	2 487 000	1 268 000
Total Equity	640 000	703 000	1 022 000	709 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	228 000	386 000	526 000	208 000
Creditors	−28 000	−35 000	15 000	9 000
Unpaid Taxes	70 000	153 000	265 000	122 000
Dividends	0	150 000	400 000	0
Other Current Debt	170 000	107 000	67 000	104 000
Total Current Debt	213 000	375 000	940 000	351 000
Total Equity and Debt	1 080 000	1 463 000	2 487 000	1 268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,84 %	−24,04 %	69,67 %	46,97 %
Debt-to-Equity Ratio	0,36	0,55	0,51	0,29
Operating Profit Margin	−2,8 %	−6,4 %	31,87 %	15,43 %
Current Ratio	2,91	1,91	1,72	2,22
Quick Ratio	2,91	1,91	1,72	2,22
Equity Ratio	0,59	0,48	0,41	0,56
Gross Profit Margin	96,21 %	96,01 %	93,85 %	88,15 %