INTERNATIONAL STUNT ACADEMY AS

2110 SLÅSTAD

Finances

Share Ownership

Return on Equity

22 %

Current Ratio

1,7

Debt-to-Equity Ratio

1,89

Key figures (NOK)	2021	2020	2019	2018
Revenue	3 826 000	1 488 000	1 084 000	947 000
Net Income	123 000	133 000	−62 000	−10 000
Total Assets	2 117 000	1 130 000	734 000	50 000
Total Equity	559 000	436 000	−46 000	16 000

Income (NOK)	2021	2020	2019	2018
Revenue	3 826 000	1 488 000	1 084 000	947 000
Expenditure	3 632 000	1 328 000	1 147 000	958 000
Operating Profit	195 000	161 000	−62 000	−11 000
Financial Income	0	0	0	0
Financial Costs	37 000	11 000	0	0
Financial Balance	−37 000	−11 000	0	0
Earnings Before Tax	158 000	150 000	−62 000	−10 000
Tax	35 000	18 000	0	0
Net Income	123 000	133 000	−62 000	−10 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	1 267 000	770 000	102 000	38 000
Total Current Assets	850 000	360 000	632 000	11 000
Total Assets	2 117 000	1 130 000	734 000	50 000
Total Retained Equity	179 000	56 000	−77 000	−15 000
Total Equity	559 000	436 000	−46 000	16 000
Total Long-Term Debt	1 058 000	222 000	0	0
Total Current Debt	500 000	472 000	780 000	34 000
Total Equity and Debt	2 117 000	1 130 000	734 000	50 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	1 084 000	424 000
Other Income	3 826 000	1 488 000	0	523 000
Revenue	3 826 000	1 488 000	1 084 000	947 000
Cost of Goods Sold	522 000	413 000	346 000	216 000
Salary Costs	801 000	101 000	98 000	0
Depreciation	455 000	37 000	12 000	2 000
Impairment	0	0	0	0
Expenditure	3 632 000	1 328 000	1 147 000	958 000
Operating Profit	195 000	161 000	−62 000	−11 000
Financial Income	0	0	0	0
Financial Costs	37 000	11 000	0	0
Financial Balance	−37 000	−11 000	0	0
Dividends	0	0	0	0
Net Income	123 000	133 000	−62 000	−10 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	435 000	0	0
Machinery and Plant Facilities	95 000	0	0	0
Fixtures	1 172 000	335 000	102 000	38 000
Total Tangible Assets	1 267 000	770 000	102 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 267 000	770 000	102 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	111 000	360 000	20 000	11 000
Total Current Assets	850 000	360 000	632 000	11 000
Total Assets	2 117 000	1 130 000	734 000	50 000
Total Equity	559 000	436 000	−46 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 058 000	222 000	0	0
Creditors	226 000	51 000	113 000	34 000
Unpaid Taxes	125 000	6 000	1 000	0
Dividends	0	0	0	0
Other Current Debt	115 000	415 000	666 000	0
Total Current Debt	500 000	472 000	780 000	34 000
Total Equity and Debt	2 117 000	1 130 000	734 000	50 000

Financial indicators	2021	2020	2019	2018
Return on Equity	22 %	30,5 %	134,78 %	−62,5 %
Debt-to-Equity Ratio	1,89	0,51	−0	0
Operating Profit Margin	5,1 %	10,82 %	−5,72 %	−1,16 %
Current Ratio	1,7	0,76	0,81	0,32
Quick Ratio	1,7	0,76	0,81	0,32
Equity Ratio	0,26	0,39	−0,06	0,32
Gross Profit Margin	86,36 %	72,24 %	68,08 %	77,19 %