BLISS ERA STUDIO AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−159,68 %

Current Ratio

0,59

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	996 000	879 000	669 000	328 000
Net Income	99 000	38 000	−45 000	−12 000
Total Assets	88 000	31 000	61 000	26 000
Total Equity	−62 000	−161 000	−199 000	−154 000

Income (NOK)	2022	2021	2020	2019
Revenue	996 000	879 000	669 000	328 000
Expenditure	864 000	830 000	690 000	333 000
Operating Profit	132 000	49 000	−21 000	−6 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Earnings Before Tax	131 000	49 000	−21 000	−6 000
Tax	33 000	11 000	24 000	6 000
Net Income	99 000	38 000	−45 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	88 000	31 000	61 000	26 000
Total Assets	88 000	31 000	61 000	26 000
Total Retained Equity	−92 000	−191 000	−229 000	−184 000
Total Equity	−62 000	−161 000	−199 000	−154 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	150 000	192 000	261 000	180 000
Total Equity and Debt	88 000	31 000	61 000	26 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	996 000	879 000	660 000	328 000
Other Income	0	0	9 000	0
Revenue	996 000	879 000	669 000	328 000
Cost of Goods Sold	164 000	229 000	128 000	93 000
Salary Costs	484 000	438 000	272 000	−24 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	864 000	830 000	690 000	333 000
Operating Profit	132 000	49 000	−21 000	−6 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	99 000	38 000	−45 000	−12 000

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	14 000	2 000	0	1 000
Total Investments	0	0	0	0
Cash, Bank	67 000	19 000	61 000	25 000
Total Current Assets	88 000	31 000	61 000	26 000
Total Assets	88 000	31 000	61 000	26 000
Total Equity	−62 000	−161 000	−199 000	−154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	48 000	16 000	18 000
Unpaid Taxes	81 000	72 000	58 000	7 000
Dividends	0	0	0	0
Other Current Debt	3 000	62 000	162 000	148 000
Total Current Debt	150 000	192 000	261 000	180 000
Total Equity and Debt	88 000	31 000	61 000	26 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−159,68 %	−23,6 %	22,61 %	7,79 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	13,25 %	5,57 %	−3,14 %	−1,83 %
Current Ratio	0,59	0,16	0,23	0,14
Quick Ratio	0,65	0,16	0,23	0,15
Equity Ratio	−0,7	−5,19	−3,26	−5,92
Gross Profit Margin	83,53 %	73,95 %	80,87 %	71,65 %