UNITED INTERNATIONAL PICTURES AS

0352 OSLO

Finances

Share Ownership

Return on Equity

50,93 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 380 000	42 170 000	25 098 000	69 013 000
Net Income	2 655 000	1 044 000	−873 000	1 592 000
Total Assets	15 079 000	15 677 000	16 278 000	19 151 000
Total Equity	5 213 000	7 557 000	8 617 000	9 490 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 380 000	42 170 000	25 098 000	69 013 000
Expenditure	111 948 000	40 989 000	24 533 000	66 943 000
Operating Profit	3 432 000	1 180 000	564 000	2 071 000
Financial Income	34 000	234 000	96 000	9 000
Financial Costs	0	0	0	1 000
Financial Balance	34 000	234 000	96 000	8 000
Earnings Before Tax	3 466 000	1 414 000	660 000	2 079 000
Tax	811 000	370 000	1 533 000	488 000
Net Income	2 655 000	1 044 000	−873 000	1 592 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	819 000	1 211 000	842 000	623 000
Total Current Assets	14 260 000	14 465 000	15 436 000	18 528 000
Total Assets	15 079 000	15 677 000	16 278 000	19 151 000
Total Retained Equity	5 113 000	7 457 000	8 517 000	9 390 000
Total Equity	5 213 000	7 557 000	8 617 000	9 490 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 866 000	8 119 000	7 661 000	9 661 000
Total Equity and Debt	15 079 000	15 677 000	16 278 000	19 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	115 380 000	41 977 000	18 815 000	69 013 000
Other Income	0	193 000	6 283 000	0
Revenue	115 380 000	42 170 000	25 098 000	69 013 000
Cost of Goods Sold	64 886 000	14 511 000	5 342 000	28 548 000
Salary Costs	10 810 000	8 758 000	8 389 000	8 901 000
Depreciation	188 000	149 000	131 000	137 000
Impairment	0	0	0	0
Expenditure	111 948 000	40 989 000	24 533 000	66 943 000
Operating Profit	3 432 000	1 180 000	564 000	2 071 000
Financial Income	34 000	234 000	96 000	9 000
Financial Costs	0	0	0	1 000
Financial Balance	34 000	234 000	96 000	8 000
Dividends	5 000 000	2 500 000	0	0
Net Income	2 655 000	1 044 000	−873 000	1 592 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	399 000	646 000	453 000	284 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	420 000	565 000	389 000	339 000
Total Tangible Assets	420 000	565 000	389 000	339 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	819 000	1 211 000	842 000	623 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 156 000	8 280 000	8 718 000	13 116 000
Total Current Assets	14 260 000	14 465 000	15 436 000	18 528 000
Total Assets	15 079 000	15 677 000	16 278 000	19 151 000
Total Equity	5 213 000	7 557 000	8 617 000	9 490 000
Short-Term Group Debt	307 000	0	3 127 000	3 060 000
Total Long-Term Debt	0	0	0	0
Creditors	546 000	918 000	213 000	2 656 000
Unpaid Taxes	1 415 000	686 000	869 000	2 050 000
Dividends	5 000 000	2 500 000	0	0
Other Current Debt	2 034 000	3 451 000	1 750 000	1 463 000
Total Current Debt	9 866 000	8 119 000	7 661 000	9 661 000
Total Equity and Debt	15 079 000	15 677 000	16 278 000	19 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,93 %	13,82 %	−10,13 %	16,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,97 %	2,8 %	2,25 %	3 %
Current Ratio	1,45	1,78	2,01	1,92
Quick Ratio	1,45	1,78	2,01	1,92
Equity Ratio	0,35	0,48	0,53	0,5
Gross Profit Margin	43,76 %	65,59 %	78,72 %	58,63 %