STORYHOUSE AS

2055 NORDKISA

Finances

Share Ownership

Return on Equity

−51,25 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	862 000	517 000	313 000	451 000
Net Income	82 000	70 000	−63 000	120 000
Total Assets	159 000	142 000	−12 000	7 000
Total Equity	−160 000	−242 000	−312 000	−249 000

Income (NOK)	2022	2021	2020	2019
Revenue	862 000	517 000	313 000	451 000
Expenditure	780 000	446 000	376 000	331 000
Operating Profit	82 000	70 000	−63 000	120 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	82 000	70 000	−63 000	120 000
Tax	0	0	0	0
Net Income	82 000	70 000	−63 000	120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	159 000	142 000	−12 000	7 000
Total Assets	159 000	142 000	−12 000	7 000
Total Retained Equity	−190 000	−272 000	−342 000	−279 000
Total Equity	−160 000	−242 000	−312 000	−249 000
Total Long-Term Debt	2 000	132 000	148 000	148 000
Total Current Debt	316 000	252 000	152 000	109 000
Total Equity and Debt	159 000	142 000	−12 000	7 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	862 000	517 000	313 000	451 000
Other Income	0	0	0	0
Revenue	862 000	517 000	313 000	451 000
Cost of Goods Sold	0	0	0	0
Salary Costs	514 000	264 000	219 000	220 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	780 000	446 000	376 000	331 000
Operating Profit	82 000	70 000	−63 000	120 000
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	82 000	70 000	−63 000	120 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	159 000	71 000	5 000	25 000
Total Current Assets	159 000	142 000	−12 000	7 000
Total Assets	159 000	142 000	−12 000	7 000
Total Equity	−160 000	−242 000	−312 000	−249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	132 000	148 000	148 000
Creditors	23 000	23 000	3 000	3 000
Unpaid Taxes	186 000	125 000	62 000	42 000
Dividends	0	0	0	0
Other Current Debt	106 000	104 000	87 000	63 000
Total Current Debt	316 000	252 000	152 000	109 000
Total Equity and Debt	159 000	142 000	−12 000	7 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−51,25 %	−28,93 %	20,19 %	−48,19 %
Debt-to-Equity Ratio	−0,01	−0,55	−0,47	−0,59
Operating Profit Margin	9,51 %	13,54 %	−20,13 %	26,61 %
Current Ratio	0,5	0,56	−0,08	0,06
Quick Ratio	0,5	0,56	−0,08	0,06
Equity Ratio	−1,01	−1,7	26	−35,57
Gross Profit Margin	100 %	100 %	100 %	100 %