FEEDBACK STUDIOS AS

5035 BERGEN

Finances

Share Ownership

Return on Equity

48,64 %

Current Ratio

0,24

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 349 000	2 091 000	1 559 000	2 339 000
Net Income	−161 000	289 000	−210 000	−267 000
Total Assets	328 000	495 000	283 000	442 000
Total Equity	−331 000	−170 000	−459 000	−249 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 349 000	2 091 000	1 559 000	2 339 000
Expenditure	1 510 000	1 801 000	1 770 000	2 606 000
Operating Profit	−161 000	289 000	−210 000	−267 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−161 000	289 000	−210 000	−267 000
Tax	0	0	0	0
Net Income	−161 000	289 000	−210 000	−267 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	171 000	214 000	105 000	104 000
Total Current Assets	157 000	281 000	179 000	338 000
Total Assets	328 000	495 000	283 000	442 000
Total Retained Equity	−479 000	−303 000	−591 000	−381 000
Total Equity	−331 000	−170 000	−459 000	−249 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	658 000	665 000	742 000	691 000
Total Equity and Debt	328 000	495 000	283 000	442 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 348 000	1 510 000	1 538 000	2 338 000
Other Income	1 000	581 000	21 000	1 000
Revenue	1 349 000	2 091 000	1 559 000	2 339 000
Cost of Goods Sold	719 000	976 000	859 000	1 084 000
Salary Costs	509 000	487 000	613 000	1 059 000
Depreciation	44 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 510 000	1 801 000	1 770 000	2 606 000
Operating Profit	−161 000	289 000	−210 000	−267 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−161 000	289 000	−210 000	−267 000

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	171 000	214 000	105 000	104 000
Total Tangible Assets	171 000	214 000	105 000	104 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	171 000	214 000	105 000	104 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	91 000	65 000	101 000
Total Current Assets	157 000	281 000	179 000	338 000
Total Assets	328 000	495 000	283 000	442 000
Total Equity	−331 000	−170 000	−459 000	−249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	−1 000	−24 000
Unpaid Taxes	−10 000	−1 000	38 000	69 000
Dividends	0	0	0	0
Other Current Debt	668 000	666 000	704 000	646 000
Total Current Debt	658 000	665 000	742 000	691 000
Total Equity and Debt	328 000	495 000	283 000	442 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,64 %	−170 %	45,75 %	107,23 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−11,93 %	13,82 %	−13,47 %	−11,42 %
Current Ratio	0,24	0,42	0,24	0,49
Quick Ratio	0,24	0,42	0,24	0,49
Equity Ratio	−1,01	−0,34	−1,62	−0,56
Gross Profit Margin	46,7 %	53,32 %	44,9 %	53,66 %