MOVIE REMOTE SYSTEMS AS

0476 OSLO

Finances

Share Ownership

Return on Equity

29,14 %

Current Ratio

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 421 000	756 000	3 857 000	960 000
Net Income	531 000	100 000	824 000	427 000
Total Assets	5 161 000	1 949 000	2 075 000	1 330 000
Total Equity	1 822 000	1 291 000	1 191 000	477 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 421 000	756 000	3 857 000	960 000
Expenditure	623 000	597 000	2 765 000	393 000
Operating Profit	797 000	159 000	1 093 000	567 000
Financial Income	3 000	0	1 000	0
Financial Costs	120 000	32 000	37 000	20 000
Financial Balance	−117 000	−32 000	−36 000	−20 000
Earnings Before Tax	680 000	128 000	1 057 000	547 000
Tax	149 000	28 000	233 000	120 000
Net Income	531 000	100 000	824 000	427 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 157 000	1 909 000	1 672 000	1 243 000
Total Current Assets	4 000	40 000	404 000	88 000
Total Assets	5 161 000	1 949 000	2 075 000	1 330 000
Total Retained Equity	1 772 000	1 241 000	1 141 000	427 000
Total Equity	1 822 000	1 291 000	1 191 000	477 000
Total Long-Term Debt	392 000	485 000	576 000	661 000
Total Current Debt	2 948 000	173 000	309 000	193 000
Total Equity and Debt	5 161 000	1 949 000	2 075 000	1 330 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 421 000	756 000	3 857 000	960 000
Other Income	0	0	0	0
Revenue	1 421 000	756 000	3 857 000	960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	5 000	0
Depreciation	445 000	513 000	465 000	328 000
Impairment	0	0	0	0
Expenditure	623 000	597 000	2 765 000	393 000
Operating Profit	797 000	159 000	1 093 000	567 000
Financial Income	3 000	0	1 000	0
Financial Costs	120 000	32 000	37 000	20 000
Financial Balance	−117 000	−32 000	−36 000	−20 000
Dividends	0	0	0	0
Net Income	531 000	100 000	824 000	427 000

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	1 095 000	1 368 000	711 000	0
Fixtures	544 000	540 000	960 000	1 152 000
Total Tangible Assets	1 638 000	1 909 000	1 672 000	1 152 000
Total Fiancial Fixed Assets	3 519 000	0	0	90 000
Total Fixed Assets	5 157 000	1 909 000	1 672 000	1 243 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	0	16 000	88 000
Total Current Assets	4 000	40 000	404 000	88 000
Total Assets	5 161 000	1 949 000	2 075 000	1 330 000
Total Equity	1 822 000	1 291 000	1 191 000	477 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	392 000	485 000	576 000	661 000
Creditors	13 000	10 000	16 000	10 000
Unpaid Taxes	49 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 737 000	135 000	60 000	62 000
Total Current Debt	2 948 000	173 000	309 000	193 000
Total Equity and Debt	5 161 000	1 949 000	2 075 000	1 330 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,14 %	7,75 %	69,19 %	89,52 %
Debt-to-Equity Ratio	0,22	0,38	0,48	1,39
Operating Profit Margin	56,09 %	21,03 %	28,34 %	59,06 %
Current Ratio	0	0,23	1,31	0,46
Quick Ratio	0	0,23	1,31	0,46
Equity Ratio	0,35	0,66	0,57	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %