GN STUDIO AS

1434 ÅS

Finances

Share Ownership

Return on Equity

63,92 %

Current Ratio

3,04

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	342 000	284 000	278 000	431 000
Net Income	124 000	29 000	−53 000	13 000
Total Assets	275 000	216 000	120 000	139 000
Total Equity	194 000	70 000	41 000	94 000

Income (NOK)	2022	2021	2020	2019
Revenue	342 000	284 000	278 000	431 000
Expenditure	189 000	255 000	330 000	414 000
Operating Profit	153 000	29 000	−53 000	17 000
Financial Income	5 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	5 000	0	0	0
Earnings Before Tax	158 000	29 000	−53 000	17 000
Tax	34 000	0	0	4 000
Net Income	124 000	29 000	−53 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	0	0	0
Total Current Assets	243 000	216 000	120 000	139 000
Total Assets	275 000	216 000	120 000	139 000
Total Retained Equity	170 000	45 000	17 000	70 000
Total Equity	194 000	70 000	41 000	94 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	80 000	146 000	79 000	44 000
Total Equity and Debt	275 000	216 000	120 000	139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	325 000	284 000	277 000	431 000
Other Income	17 000	0	1 000	0
Revenue	342 000	284 000	278 000	431 000
Cost of Goods Sold	3 000	11 000	2 000	9 000
Salary Costs	33 000	112 000	198 000	203 000
Depreciation	9 000	0	0	0
Impairment	0	0	0	0
Expenditure	189 000	255 000	330 000	414 000
Operating Profit	153 000	29 000	−53 000	17 000
Financial Income	5 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	5 000	0	0	0
Dividends	0	0	0	0
Net Income	124 000	29 000	−53 000	13 000

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	32 000	0	0	0
Total Tangible Assets	32 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	237 000	172 000	78 000	113 000
Total Current Assets	243 000	216 000	120 000	139 000
Total Assets	275 000	216 000	120 000	139 000
Total Equity	194 000	70 000	41 000	94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	7 000	5 000	2 000	−2 000
Unpaid Taxes	10 000	46 000	34 000	15 000
Dividends	0	0	0	0
Other Current Debt	29 000	90 000	43 000	27 000
Total Current Debt	80 000	146 000	79 000	44 000
Total Equity and Debt	275 000	216 000	120 000	139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,92 %	41,43 %	−129,27 %	13,83 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	44,74 %	10,21 %	−19,06 %	3,94 %
Current Ratio	3,04	1,48	1,52	3,16
Quick Ratio	3,04	1,48	1,52	3,16
Equity Ratio	0,71	0,32	0,34	0,68
Gross Profit Margin	99,12 %	96,13 %	99,28 %	97,91 %