ACTORS AS

1708 SARPSBORG

Finances

Share Ownership

Return on Equity

54,92 %

Current Ratio

1,27

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 277 000	1 800 000	2 179 000	2 007 000
Net Income	145 000	225 000	569 000	564 000
Total Assets	968 000	719 000	1 199 000	1 164 000
Total Equity	264 000	261 000	533 000	709 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 277 000	1 800 000	2 179 000	2 007 000
Expenditure	2 091 000	1 511 000	1 449 000	1 443 000
Operating Profit	186 000	288 000	730 000	563 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	186 000	288 000	730 000	564 000
Tax	41 000	63 000	161 000	0
Net Income	145 000	225 000	569 000	564 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	50 000	57 000	42 000
Total Current Assets	892 000	669 000	1 142 000	1 122 000
Total Assets	968 000	719 000	1 199 000	1 164 000
Total Retained Equity	234 000	231 000	503 000	0
Total Equity	264 000	261 000	533 000	709 000
Total Long-Term Debt	2 000	2 000	0	0
Total Current Debt	702 000	456 000	665 000	455 000
Total Equity and Debt	968 000	719 000	1 199 000	1 164 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 277 000	1 800 000	2 179 000	2 007 000
Other Income	0	0	0	0
Revenue	2 277 000	1 800 000	2 179 000	2 007 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 846 000	1 362 000	1 306 000	1 013 000
Depreciation	10 000	6 000	4 000	0
Impairment	0	0	0	0
Expenditure	2 091 000	1 511 000	1 449 000	1 443 000
Operating Profit	186 000	288 000	730 000	563 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	400 000	400 000	0
Net Income	145 000	225 000	569 000	564 000

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	34 000	8 000	15 000	0
Total Tangible Assets	34 000	8 000	15 000	0
Total Fiancial Fixed Assets	42 000	42 000	42 000	42 000
Total Fixed Assets	76 000	50 000	57 000	42 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	659 000	470 000	707 000	672 000
Total Current Assets	892 000	669 000	1 142 000	1 122 000
Total Assets	968 000	719 000	1 199 000	1 164 000
Total Equity	264 000	261 000	533 000	709 000
Short-Term Group Debt	183 000	124 000	250 000	0
Total Long-Term Debt	2 000	2 000	0	0
Creditors	20 000	5 000	6 000	10 000
Unpaid Taxes	296 000	157 000	163 000	237 000
Dividends	0	400 000	400 000	0
Other Current Debt	203 000	135 000	140 000	233 000
Total Current Debt	702 000	456 000	665 000	455 000
Total Equity and Debt	968 000	719 000	1 199 000	1 164 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,92 %	86,21 %	106,75 %	79,55 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	8,17 %	16 %	33,5 %	28,05 %
Current Ratio	1,27	1,47	1,72	2,47
Quick Ratio	1,27	1,47	1,72	2,47
Equity Ratio	0,27	0,36	0,44	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %