SNAKE OIL MEDIA AS

0364 OSLO

Finances

Share Ownership

Return on Equity

131,3 %

Current Ratio

0,96

Debt-to-Equity Ratio

−1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 010 000	780 000	3 392 000	2 059 000
Net Income	−323 000	−669 000	545 000	−18 000
Total Assets	415 000	798 000	1 118 000	521 000
Total Equity	−246 000	77 000	746 000	201 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 010 000	780 000	3 392 000	2 059 000
Expenditure	1 343 000	1 456 000	2 694 000	2 079 000
Operating Profit	−332 000	−677 000	698 000	−19 000
Financial Income	0	0	1 000	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	1 000	0
Earnings Before Tax	−332 000	−678 000	699 000	−19 000
Tax	−9 000	−10 000	154 000	−1 000
Net Income	−323 000	−669 000	545 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	140 000	224 000	233 000
Total Current Assets	345 000	658 000	894 000	288 000
Total Assets	415 000	798 000	1 118 000	521 000
Total Retained Equity	−276 000	47 000	716 000	171 000
Total Equity	−246 000	77 000	746 000	201 000
Total Long-Term Debt	300 000	300 000	0	0
Total Current Debt	361 000	421 000	372 000	320 000
Total Equity and Debt	415 000	798 000	1 118 000	521 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	710 000	780 000	3 292 000	2 059 000
Other Income	300 000	0	100 000	0
Revenue	1 010 000	780 000	3 392 000	2 059 000
Cost of Goods Sold	8 000	66 000	1 085 000	518 000
Salary Costs	1 148 000	1 222 000	1 377 000	1 369 000
Depreciation	79 000	93 000	87 000	62 000
Impairment	0	0	0	0
Expenditure	1 343 000	1 456 000	2 694 000	2 079 000
Operating Profit	−332 000	−677 000	698 000	−19 000
Financial Income	0	0	1 000	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	1 000	0
Dividends	0	0	0	0
Net Income	−323 000	−669 000	545 000	−18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	11 000	1 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	51 000	130 000	223 000	232 000
Total Tangible Assets	51 000	130 000	223 000	232 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 000	140 000	224 000	233 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	313 000	656 000	870 000	124 000
Total Current Assets	345 000	658 000	894 000	288 000
Total Assets	415 000	798 000	1 118 000	521 000
Total Equity	−246 000	77 000	746 000	201 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	300 000	300 000	0	0
Creditors	9 000	29 000	10 000	80 000
Unpaid Taxes	104 000	285 000	96 000	124 000
Dividends	0	0	0	0
Other Current Debt	249 000	106 000	113 000	116 000
Total Current Debt	361 000	421 000	372 000	320 000
Total Equity and Debt	415 000	798 000	1 118 000	521 000

Financial indicators	2022	2021	2020	2019
Return on Equity	131,3 %	−868,83 %	73,06 %	−8,96 %
Debt-to-Equity Ratio	−1,22	3,9	0	0
Operating Profit Margin	−32,87 %	−86,79 %	20,58 %	−0,92 %
Current Ratio	0,96	1,56	2,4	0,9
Quick Ratio	0,96	1,56	2,4	0,9
Equity Ratio	−0,59	0,1	0,67	0,39
Gross Profit Margin	99,21 %	91,54 %	68,01 %	74,84 %