STUDIO GAUNTLET AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

98,73 %

Current Ratio

0,22

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 023 000	530 000	960 000	501 000
Net Income	−155 000	−228 000	−19 000	−138 000
Total Assets	161 000	280 000	362 000	546 000
Total Equity	−157 000	44 000	272 000	290 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 023 000	530 000	960 000	501 000
Expenditure	1 176 000	821 000	985 000	678 000
Operating Profit	−153 000	−290 000	−25 000	−177 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	3 000	2 000	0	0
Financial Balance	−2 000	−1 000	1 000	0
Earnings Before Tax	−155 000	−292 000	−24 000	−177 000
Tax	0	−64 000	−5 000	−39 000
Net Income	−155 000	−228 000	−19 000	−138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	121 000	66 000	39 000
Total Current Assets	70 000	159 000	296 000	507 000
Total Assets	161 000	280 000	362 000	546 000
Total Retained Equity	−575 000	−374 000	−146 000	−127 000
Total Equity	−157 000	44 000	272 000	290 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	318 000	237 000	90 000	256 000
Total Equity and Debt	161 000	280 000	362 000	546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	322 000	300 000	911 000	495 000
Other Income	702 000	231 000	48 000	6 000
Revenue	1 023 000	530 000	960 000	501 000
Cost of Goods Sold	0	6 000	0	0
Salary Costs	911 000	561 000	763 000	497 000
Depreciation	22 000	9 000	4 000	0
Impairment	0	0	0	0
Expenditure	1 176 000	821 000	985 000	678 000
Operating Profit	−153 000	−290 000	−25 000	−177 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	3 000	2 000	0	0
Financial Balance	−2 000	−1 000	1 000	0
Dividends	0	0	0	0
Net Income	−155 000	−228 000	−19 000	−138 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	108 000	44 000	39 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	13 000	22 000	0
Total Tangible Assets	46 000	13 000	22 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	90 000	121 000	66 000	39 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	82 000	259 000	498 000
Total Current Assets	70 000	159 000	296 000	507 000
Total Assets	161 000	280 000	362 000	546 000
Total Equity	−157 000	44 000	272 000	290 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	38 000	12 000	0
Unpaid Taxes	0	88 000	20 000	0
Dividends	0	0	0	0
Other Current Debt	288 000	111 000	58 000	255 000
Total Current Debt	318 000	237 000	90 000	256 000
Total Equity and Debt	161 000	280 000	362 000	546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,73 %	−518,18 %	−6,99 %	−47,59 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−14,96 %	−54,72 %	−2,6 %	−35,33 %
Current Ratio	0,22	0,67	3,29	1,98
Quick Ratio	0,22	0,67	3,29	1,98
Equity Ratio	−0,98	0,16	0,75	0,53
Gross Profit Margin	100 %	98,87 %	100 %	100 %