STUDIO FIX HERRE AS

2010 STRØMMEN

Finances

Share Ownership

Return on Equity

6,31 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	694 000	582 000	1 188 000	934 000
Net Income	−41 000	−213 000	−182 000	−146 000
Total Assets	54 000	69 000	78 000	116 000
Total Equity	−650 000	−609 000	−396 000	−214 000

Income (NOK)	2022	2021	2020	2019
Revenue	694 000	582 000	1 188 000	934 000
Expenditure	735 000	788 000	1 365 000	1 079 000
Operating Profit	−41 000	−206 000	−177 000	−145 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	4 000	1 000
Financial Balance	0	−7 000	−4 000	−1 000
Earnings Before Tax	−41 000	−213 000	−182 000	−146 000
Tax	0	0	0	0
Net Income	−41 000	−213 000	−182 000	−146 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	63 000	62 000	83 000
Total Current Assets	12 000	7 000	16 000	34 000
Total Assets	54 000	69 000	78 000	116 000
Total Retained Equity	−680 000	−639 000	−426 000	−244 000
Total Equity	−650 000	−609 000	−396 000	−214 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	704 000	678 000	474 000	330 000
Total Equity and Debt	54 000	69 000	78 000	116 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	694 000	582 000	1 132 000	934 000
Other Income	0	0	56 000	0
Revenue	694 000	582 000	1 188 000	934 000
Cost of Goods Sold	4 000	37 000	60 000	59 000
Salary Costs	359 000	410 000	793 000	577 000
Depreciation	21 000	21 000	21 000	22 000
Impairment	0	0	0	0
Expenditure	735 000	788 000	1 365 000	1 079 000
Operating Profit	−41 000	−206 000	−177 000	−145 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	4 000	1 000
Financial Balance	0	−7 000	−4 000	−1 000
Dividends	0	0	0	0
Net Income	−41 000	−213 000	−182 000	−146 000

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	42 000	63 000	62 000	83 000
Total Tangible Assets	42 000	63 000	62 000	83 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	63 000	62 000	83 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	7 000	16 000	34 000
Total Current Assets	12 000	7 000	16 000	34 000
Total Assets	54 000	69 000	78 000	116 000
Total Equity	−650 000	−609 000	−396 000	−214 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	47 000	6 000	5 000
Unpaid Taxes	48 000	43 000	119 000	101 000
Dividends	0	0	0	0
Other Current Debt	656 000	588 000	349 000	225 000
Total Current Debt	704 000	678 000	474 000	330 000
Total Equity and Debt	54 000	69 000	78 000	116 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,31 %	34,98 %	45,96 %	68,22 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−5,91 %	−35,4 %	−14,9 %	−15,52 %
Current Ratio	0,02	0,01	0,03	0,1
Quick Ratio	0,02	0,01	0,03	0,1
Equity Ratio	−12,04	−8,83	−5,08	−1,84
Gross Profit Margin	99,42 %	93,64 %	94,95 %	93,68 %