BECK STUDIO AS

6100 VOLDA

Finances

Share Ownership

Return on Equity

119,34 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 499 000	2 294 000	1 265 000	1 586 000
Net Income	907 000	503 000	182 000	177 000
Total Assets	1 584 000	1 065 000	619 000	621 000
Total Equity	760 000	349 000	426 000	244 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 499 000	2 294 000	1 265 000	1 586 000
Expenditure	2 331 000	1 649 000	1 044 000	1 360 000
Operating Profit	1 168 000	645 000	222 000	227 000
Financial Income	1 000	0	12 000	0
Financial Costs	5 000	1 000	1 000	0
Financial Balance	−4 000	−1 000	11 000	0
Earnings Before Tax	1 164 000	645 000	233 000	227 000
Tax	257 000	142 000	51 000	50 000
Net Income	907 000	503 000	182 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	159 000	136 000	157 000	146 000
Total Current Assets	1 425 000	929 000	462 000	474 000
Total Assets	1 584 000	1 065 000	619 000	621 000
Total Retained Equity	703 000	291 000	368 000	187 000
Total Equity	760 000	349 000	426 000	244 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	824 000	717 000	193 000	375 000
Total Equity and Debt	1 584 000	1 065 000	619 000	621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 437 000	2 294 000	1 265 000	1 586 000
Other Income	62 000	0	0	0
Revenue	3 499 000	2 294 000	1 265 000	1 586 000
Cost of Goods Sold	708 000	187 000	49 000	69 000
Salary Costs	1 021 000	1 073 000	627 000	883 000
Depreciation	53 000	46 000	48 000	39 000
Impairment	0	0	0	0
Expenditure	2 331 000	1 649 000	1 044 000	1 360 000
Operating Profit	1 168 000	645 000	222 000	227 000
Financial Income	1 000	0	12 000	0
Financial Costs	5 000	1 000	1 000	0
Financial Balance	−4 000	−1 000	11 000	0
Dividends	225 000	220 000	0	0
Net Income	907 000	503 000	182 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	137 000	100 000	108 000	146 000
Total Tangible Assets	137 000	100 000	108 000	146 000
Total Fiancial Fixed Assets	17 000	32 000	47 000	0
Total Fixed Assets	159 000	136 000	157 000	146 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	937 000	807 000	379 000	411 000
Total Current Assets	1 425 000	929 000	462 000	474 000
Total Assets	1 584 000	1 065 000	619 000	621 000
Total Equity	760 000	349 000	426 000	244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	9 000	31 000	−20 000	12 000
Unpaid Taxes	206 000	223 000	100 000	224 000
Dividends	225 000	220 000	0	0
Other Current Debt	127 000	98 000	59 000	88 000
Total Current Debt	824 000	717 000	193 000	375 000
Total Equity and Debt	1 584 000	1 065 000	619 000	621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	119,34 %	144,13 %	42,72 %	72,54 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	33,38 %	28,12 %	17,55 %	14,31 %
Current Ratio	1,73	1,3	2,39	1,26
Quick Ratio	1,73	1,3	2,39	1,26
Equity Ratio	0,48	0,33	0,69	0,39
Gross Profit Margin	79,77 %	91,85 %	96,13 %	95,65 %