STARDUST EFFECTS AS

0356 OSLO

Finances

Share Ownership

Return on Equity

28,13 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 727 000	9 387 000	5 345 000	6 113 000
Net Income	126 000	292 000	316 000	460 000
Total Assets	1 626 000	1 530 000	1 776 000	1 500 000
Total Equity	448 000	322 000	249 000	353 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 727 000	9 387 000	5 345 000	6 113 000
Expenditure	8 535 000	8 984 000	4 912 000	5 514 000
Operating Profit	192 000	403 000	433 000	599 000
Financial Income	1 000	3 000	1 000	2 000
Financial Costs	22 000	25 000	29 000	11 000
Financial Balance	−21 000	−22 000	−28 000	−9 000
Earnings Before Tax	171 000	381 000	405 000	590 000
Tax	45 000	89 000	89 000	130 000
Net Income	126 000	292 000	316 000	460 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	136 000	222 000	234 000	180 000
Total Current Assets	1 490 000	1 307 000	1 542 000	1 320 000
Total Assets	1 626 000	1 530 000	1 776 000	1 500 000
Total Retained Equity	418 000	292 000	219 000	323 000
Total Equity	448 000	322 000	249 000	353 000
Total Long-Term Debt	0	0	3 000	3 000
Total Current Debt	1 178 000	1 207 000	1 524 000	1 143 000
Total Equity and Debt	1 626 000	1 530 000	1 776 000	1 500 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 727 000	9 387 000	5 259 000	6 113 000
Other Income	0	0	86 000	0
Revenue	8 727 000	9 387 000	5 345 000	6 113 000
Cost of Goods Sold	154 000	221 000	209 000	607 000
Salary Costs	6 753 000	6 843 000	3 234 000	3 483 000
Depreciation	112 000	152 000	94 000	67 000
Impairment	0	0	0	0
Expenditure	8 535 000	8 984 000	4 912 000	5 514 000
Operating Profit	192 000	403 000	433 000	599 000
Financial Income	1 000	3 000	1 000	2 000
Financial Costs	22 000	25 000	29 000	11 000
Financial Balance	−21 000	−22 000	−28 000	−9 000
Dividends	0	219 000	420 000	150 000
Net Income	126 000	292 000	316 000	460 000

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	136 000	219 000	231 000	180 000
Total Tangible Assets	136 000	219 000	231 000	180 000
Total Fiancial Fixed Assets	0	4 000	3 000	0
Total Fixed Assets	136 000	222 000	234 000	180 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	783 000	958 000	1 349 000	460 000
Total Current Assets	1 490 000	1 307 000	1 542 000	1 320 000
Total Assets	1 626 000	1 530 000	1 776 000	1 500 000
Total Equity	448 000	322 000	249 000	353 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	3 000
Creditors	25 000	30 000	184 000	2 000
Unpaid Taxes	540 000	654 000	560 000	551 000
Dividends	0	219 000	420 000	150 000
Other Current Debt	568 000	432 000	590 000	310 000
Total Current Debt	1 178 000	1 207 000	1 524 000	1 143 000
Total Equity and Debt	1 626 000	1 530 000	1 776 000	1 500 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,13 %	90,68 %	126,91 %	130,31 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	2,2 %	4,29 %	8,1 %	9,8 %
Current Ratio	1,26	1,08	1,01	1,15
Quick Ratio	1,26	1,08	1,01	1,15
Equity Ratio	0,28	0,21	0,14	0,24
Gross Profit Margin	98,24 %	97,65 %	96,09 %	90,07 %