FIST MAGNET ENTERTAINMENT AS

3420 LIERSKOGEN

Finances

Return on Equity

59,25 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 997 000	4 422 000	2 832 000	3 008 000
Net Income	2 649 000	1 759 000	672 000	1 220 000
Total Assets	6 573 000	3 786 000	1 928 000	1 959 000
Total Equity	4 471 000	2 721 000	1 312 000	640 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 997 000	4 422 000	2 832 000	3 008 000
Expenditure	2 345 000	1 918 000	1 956 000	1 427 000
Operating Profit	3 653 000	2 503 000	875 000	1 581 000
Financial Income	6 000	0	0	0
Financial Costs	204 000	198 000	4 000	0
Financial Balance	−198 000	−198 000	−4 000	0
Earnings Before Tax	3 454 000	2 306 000	872 000	1 581 000
Tax	805 000	547 000	199 000	361 000
Net Income	2 649 000	1 759 000	672 000	1 220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 573 000	278 000	200 000	0
Total Current Assets	4 000 000	3 508 000	1 729 000	1 959 000
Total Assets	6 573 000	3 786 000	1 928 000	1 959 000
Total Retained Equity	4 450 000	2 701 000	1 292 000	620 000
Total Equity	4 471 000	2 721 000	1 312 000	640 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 102 000	1 065 000	616 000	1 319 000
Total Equity and Debt	6 573 000	3 786 000	1 928 000	1 959 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 997 000	4 422 000	2 832 000	3 008 000
Other Income	0	0	0	0
Revenue	5 997 000	4 422 000	2 832 000	3 008 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 047 000	1 687 000	1 820 000	1 227 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 345 000	1 918 000	1 956 000	1 427 000
Operating Profit	3 653 000	2 503 000	875 000	1 581 000
Financial Income	6 000	0	0	0
Financial Costs	204 000	198 000	4 000	0
Financial Balance	−198 000	−198 000	−4 000	0
Dividends	900 000	350 000	0	600 000
Net Income	2 649 000	1 759 000	672 000	1 220 000

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	2 573 000	278 000	200 000	0
Total Fixed Assets	2 573 000	278 000	200 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 374 000	3 017 000	1 491 000	825 000
Total Current Assets	4 000 000	3 508 000	1 729 000	1 959 000
Total Assets	6 573 000	3 786 000	1 928 000	1 959 000
Total Equity	4 471 000	2 721 000	1 312 000	640 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	66 000	0	0	0
Unpaid Taxes	438 000	313 000	235 000	232 000
Dividends	900 000	350 000	0	600 000
Other Current Debt	444 000	205 000	182 000	126 000
Total Current Debt	2 102 000	1 065 000	616 000	1 319 000
Total Equity and Debt	6 573 000	3 786 000	1 928 000	1 959 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,25 %	64,65 %	51,22 %	190,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60,91 %	56,6 %	30,9 %	52,56 %
Current Ratio	1,9	3,29	2,81	1,49
Quick Ratio	1,9	3,29	2,81	1,49
Equity Ratio	0,68	0,72	0,68	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %