STORIES MEDIA AS

0172 OSLO

Finances

Share Ownership

Return on Equity

106,9 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 887 000	4 873 000	3 460 000	1 651 000
Net Income	1 240 000	1 380 000	901 000	546 000
Total Assets	4 282 000	3 513 000	1 740 000	1 187 000
Total Equity	1 160 000	1 920 000	790 000	141 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 887 000	4 873 000	3 460 000	1 651 000
Expenditure	4 298 000	3 109 000	2 301 000	939 000
Operating Profit	1 588 000	1 764 000	1 159 000	713 000
Financial Income	3 000	0	0	1 000
Financial Costs	4 000	2 000	1 000	1 000
Financial Balance	−1 000	−2 000	−1 000	0
Earnings Before Tax	1 587 000	1 762 000	1 158 000	712 000
Tax	347 000	383 000	258 000	166 000
Net Income	1 240 000	1 380 000	901 000	546 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	160 000	120 000	78 000	104 000
Total Current Assets	4 122 000	3 393 000	1 663 000	1 083 000
Total Assets	4 282 000	3 513 000	1 740 000	1 187 000
Total Retained Equity	1 130 000	1 890 000	760 000	111 000
Total Equity	1 160 000	1 920 000	790 000	141 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	3 120 000	1 593 000	950 000	1 045 000
Total Equity and Debt	4 282 000	3 513 000	1 740 000	1 187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 887 000	4 873 000	3 453 000	1 651 000
Other Income	0	0	7 000	0
Revenue	5 887 000	4 873 000	3 460 000	1 651 000
Cost of Goods Sold	49 000	306 000	640 000	63 000
Salary Costs	3 321 000	2 138 000	830 000	564 000
Depreciation	45 000	27 000	27 000	2 000
Impairment	0	0	0	0
Expenditure	4 298 000	3 109 000	2 301 000	939 000
Operating Profit	1 588 000	1 764 000	1 159 000	713 000
Financial Income	3 000	0	0	1 000
Financial Costs	4 000	2 000	1 000	1 000
Financial Balance	−1 000	−2 000	−1 000	0
Dividends	2 000 000	250 000	250 000	550 000
Net Income	1 240 000	1 380 000	901 000	546 000

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	116 000	76 000	34 000	61 000
Total Tangible Assets	116 000	76 000	34 000	61 000
Total Fiancial Fixed Assets	44 000	44 000	44 000	44 000
Total Fixed Assets	160 000	120 000	78 000	104 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 953 000	2 528 000	833 000	651 000
Total Current Assets	4 122 000	3 393 000	1 663 000	1 083 000
Total Assets	4 282 000	3 513 000	1 740 000	1 187 000
Total Equity	1 160 000	1 920 000	790 000	141 000
Short-Term Group Debt	2 000	252 000	2 000	22 000
Total Long-Term Debt	2 000	0	0	0
Creditors	44 000	131 000	24 000	105 000
Unpaid Taxes	387 000	384 000	346 000	109 000
Dividends	2 000 000	250 000	250 000	550 000
Other Current Debt	342 000	193 000	71 000	97 000
Total Current Debt	3 120 000	1 593 000	950 000	1 045 000
Total Equity and Debt	4 282 000	3 513 000	1 740 000	1 187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,9 %	71,88 %	114,05 %	387,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,97 %	36,2 %	33,5 %	43,19 %
Current Ratio	1,32	2,13	1,75	1,04
Quick Ratio	1,32	2,13	1,75	1,04
Equity Ratio	0,27	0,55	0,45	0,12
Gross Profit Margin	99,17 %	93,72 %	81,5 %	96,18 %