THIS IS ENTERTAINMENT AS

2653 VESTRE GAUSDAL

Finances

Share Ownership

Return on Equity

−503,23 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 343 000	464 000	829 000	1 559 000
Net Income	156 000	−211 000	−44 000	−33 000
Total Assets	421 000	170 000	332 000	263 000
Total Equity	−31 000	−187 000	24 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 343 000	464 000	829 000	1 559 000
Expenditure	2 184 000	675 000	871 000	1 589 000
Operating Profit	159 000	−211 000	−40 000	−30 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	4 000	3 000
Financial Balance	−3 000	0	−4 000	−3 000
Earnings Before Tax	156 000	−211 000	−44 000	−33 000
Tax	0	0	0	0
Net Income	156 000	−211 000	−44 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 000	49 000	99 000	150 000
Total Current Assets	162 000	122 000	233 000	114 000
Total Assets	421 000	170 000	332 000	263 000
Total Retained Equity	−61 000	−217 000	−6 000	38 000
Total Equity	−31 000	−187 000	24 000	68 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	452 000	358 000	308 000	196 000
Total Equity and Debt	421 000	170 000	332 000	263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 343 000	417 000	565 000	1 559 000
Other Income	0	47 000	264 000	0
Revenue	2 343 000	464 000	829 000	1 559 000
Cost of Goods Sold	894 000	64 000	115 000	220 000
Salary Costs	373 000	116 000	230 000	788 000
Depreciation	75 000	51 000	51 000	51 000
Impairment	0	0	0	0
Expenditure	2 184 000	675 000	871 000	1 589 000
Operating Profit	159 000	−211 000	−40 000	−30 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	4 000	3 000
Financial Balance	−3 000	0	−4 000	−3 000
Dividends	0	0	0	0
Net Income	156 000	−211 000	−44 000	−33 000

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	258 000	49 000	99 000	150 000
Total Tangible Assets	258 000	49 000	99 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	258 000	49 000	99 000	150 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	132 000	103 000	45 000	34 000
Total Current Assets	162 000	122 000	233 000	114 000
Total Assets	421 000	170 000	332 000	263 000
Total Equity	−31 000	−187 000	24 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	311 000	270 000	227 000	80 000
Unpaid Taxes	50 000	26 000	22 000	37 000
Dividends	0	0	0	0
Other Current Debt	90 000	62 000	59 000	78 000
Total Current Debt	452 000	358 000	308 000	196 000
Total Equity and Debt	421 000	170 000	332 000	263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−503,23 %	112,83 %	−183,33 %	−48,53 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	6,79 %	−45,47 %	−4,83 %	−1,92 %
Current Ratio	0,36	0,34	0,76	0,58
Quick Ratio	0,36	0,34	0,76	0,58
Equity Ratio	−0,07	−1,1	0,07	0,26
Gross Profit Margin	61,84 %	86,21 %	86,13 %	85,89 %