EARNED MEDIA AS

3150 TOLVSRØD

Finances

Share Ownership

Return on Equity

1 423,33 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 181 000	5 911 000	1 121 000	565 000
Net Income	427 000	502 000	23 000	67 000
Total Assets	1 517 000	1 779 000	497 000	130 000
Total Equity	30 000	30 000	132 000	109 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 181 000	5 911 000	1 121 000	565 000
Expenditure	5 616 000	5 242 000	1 091 000	479 000
Operating Profit	565 000	669 000	29 000	86 000
Financial Income	43 000	2 000	0	0
Financial Costs	58 000	25 000	0	0
Financial Balance	−15 000	−23 000	0	0
Earnings Before Tax	550 000	646 000	29 000	86 000
Tax	122 000	144 000	6 000	19 000
Net Income	427 000	502 000	23 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 517 000	1 779 000	497 000	130 000
Total Assets	1 517 000	1 779 000	497 000	130 000
Total Retained Equity	0	0	102 000	79 000
Total Equity	30 000	30 000	132 000	109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 487 000	1 749 000	365 000	21 000
Total Equity and Debt	1 517 000	1 779 000	497 000	130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 181 000	5 911 000	1 121 000	564 000
Other Income	0	0	0	0
Revenue	6 181 000	5 911 000	1 121 000	565 000
Cost of Goods Sold	31 000	36 000	157 000	388 000
Salary Costs	4 092 000	4 199 000	830 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 616 000	5 242 000	1 091 000	479 000
Operating Profit	565 000	669 000	29 000	86 000
Financial Income	43 000	2 000	0	0
Financial Costs	58 000	25 000	0	0
Financial Balance	−15 000	−23 000	0	0
Dividends	427 000	604 000	0	0
Net Income	427 000	502 000	23 000	67 000

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	959 000	1 290 000	288 000	110 000
Total Current Assets	1 517 000	1 779 000	497 000	130 000
Total Assets	1 517 000	1 779 000	497 000	130 000
Total Equity	30 000	30 000	132 000	109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	13 000	41 000	2 000
Unpaid Taxes	537 000	568 000	211 000	0
Dividends	427 000	604 000	0	0
Other Current Debt	383 000	420 000	107 000	0
Total Current Debt	1 487 000	1 749 000	365 000	21 000
Total Equity and Debt	1 517 000	1 779 000	497 000	130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 423,33 %	1 673,33 %	17,42 %	61,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,14 %	11,32 %	2,59 %	15,22 %
Current Ratio	1,02	1,02	1,36	6,19
Quick Ratio	1,02	1,02	1,36	6,19
Equity Ratio	0,02	0,02	0,27	0,84
Gross Profit Margin	99,5 %	99,39 %	85,99 %	31,33 %