RUSTEN-SPIKER FILM AS

5151 STRAUMSGREND

Finances

Share Ownership

Return on Equity

20,77 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 000	217 000	29 000	16 000
Net Income	−27 000	122 000	10 000	−8 000
Total Assets	59 000	81 000	82 000	80 000
Total Equity	−130 000	−103 000	−226 000	−236 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 000	217 000	29 000	16 000
Expenditure	40 000	92 000	9 000	8 000
Operating Profit	−27 000	125 000	19 000	8 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	9 000	16 000
Financial Balance	0	−3 000	−9 000	−16 000
Earnings Before Tax	−27 000	122 000	10 000	−8 000
Tax	0	0	0	0
Net Income	−27 000	122 000	10 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	56 000	70 000	70 000
Total Current Assets	17 000	25 000	12 000	10 000
Total Assets	59 000	81 000	82 000	80 000
Total Retained Equity	−160 000	−133 000	−256 000	−266 000
Total Equity	−130 000	−103 000	−226 000	−236 000
Total Long-Term Debt	189 000	184 000	305 000	316 000
Total Current Debt	0	0	3 000	0
Total Equity and Debt	59 000	81 000	82 000	80 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 000	217 000	29 000	16 000
Other Income	0	0	0	0
Revenue	13 000	217 000	29 000	16 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	14 000	14 000	0	0
Impairment	0	0	0	0
Expenditure	40 000	92 000	9 000	8 000
Operating Profit	−27 000	125 000	19 000	8 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	9 000	16 000
Financial Balance	0	−3 000	−9 000	−16 000
Dividends	0	0	0	0
Net Income	−27 000	122 000	10 000	−8 000

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	56 000	70 000	70 000
Total Tangible Assets	42 000	56 000	70 000	70 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	56 000	70 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	8 000	12 000	10 000
Total Current Assets	17 000	25 000	12 000	10 000
Total Assets	59 000	81 000	82 000	80 000
Total Equity	−130 000	−103 000	−226 000	−236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	189 000	184 000	305 000	316 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	3 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	3 000	0
Total Equity and Debt	59 000	81 000	82 000	80 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,77 %	−118,45 %	−4,42 %	3,39 %
Debt-to-Equity Ratio	−1,45	−1,79	−1,35	−1,34
Operating Profit Margin	−207,69 %	57,6 %	65,52 %	50 %
Current Ratio	-	-	4	-
Quick Ratio	-	-	4	-
Equity Ratio	−2,2	−1,27	−2,76	−2,95
Gross Profit Margin	100 %	100 %	100 %	100 %