NORDNORSK SCENEKOMPANI AS

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

−49,52 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	792 000	323 000	505 000	409 000
Net Income	−52 000	−92 000	−19 000	−637 000
Total Assets	221 000	213 000	283 000	383 000
Total Equity	105 000	161 000	249 000	268 000

Income (NOK)	2022	2021	2020	2019
Revenue	792 000	323 000	505 000	409 000
Expenditure	844 000	415 000	525 000	1 047 000
Operating Profit	−52 000	−92 000	−19 000	−639 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	2 000
Earnings Before Tax	−52 000	−92 000	−19 000	−637 000
Tax	0	0	0	0
Net Income	−52 000	−92 000	−19 000	−637 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	221 000	213 000	283 000	383 000
Total Assets	221 000	213 000	283 000	383 000
Total Retained Equity	75 000	131 000	219 000	238 000
Total Equity	105 000	161 000	249 000	268 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	115 000	52 000	34 000	115 000
Total Equity and Debt	221 000	213 000	283 000	383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	792 000	323 000	505 000	409 000
Other Income	0	0	0	0
Revenue	792 000	323 000	505 000	409 000
Cost of Goods Sold	23 000	44 000	23 000	91 000
Salary Costs	535 000	243 000	357 000	758 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	844 000	415 000	525 000	1 047 000
Operating Profit	−52 000	−92 000	−19 000	−639 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	2 000
Dividends	0	0	0	0
Net Income	−52 000	−92 000	−19 000	−637 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	166 000	82 000	116 000	336 000
Total Current Assets	221 000	213 000	283 000	383 000
Total Assets	221 000	213 000	283 000	383 000
Total Equity	105 000	161 000	249 000	268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	10 000	1 000	9 000
Unpaid Taxes	73 000	23 000	33 000	38 000
Dividends	0	0	0	0
Other Current Debt	42 000	19 000	0	68 000
Total Current Debt	115 000	52 000	34 000	115 000
Total Equity and Debt	221 000	213 000	283 000	383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−49,52 %	−57,14 %	−7,63 %	−237,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−6,57 %	−28,48 %	−3,76 %	−156,23 %
Current Ratio	1,92	4,1	8,32	3,33
Quick Ratio	1,92	4,1	8,32	3,33
Equity Ratio	0,48	0,76	0,88	0,7
Gross Profit Margin	97,1 %	86,38 %	95,45 %	77,75 %