STRAND COMICS AS

0560 OSLO

Finances

Return on Equity

−357,69 %

Current Ratio

27,06

Debt-to-Equity Ratio

47,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 882 000	0	0	0
Net Income	−3 931 000	−27 000	−12 000	−15 000
Total Assets	54 999 000	95 000	18 000	15 000
Total Equity	1 099 000	30 000	3 000	15 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 882 000	0	0	0
Expenditure	11 608 000	35 000	20 000	15 000
Operating Profit	1 274 000	−35 000	−20 000	−15 000
Financial Income	766 000	0	0	0
Financial Costs	5 424 000	0	0	0
Financial Balance	−4 658 000	0	0	0
Earnings Before Tax	−3 384 000	−35 000	−20 000	−15 000
Tax	547 000	−8 000	−8 000	0
Net Income	−3 931 000	−27 000	−12 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	0	8 000	0
Total Current Assets	54 939 000	95 000	11 000	15 000
Total Assets	54 999 000	95 000	18 000	15 000
Total Retained Equity	−3 931 000	−54 000	−27 000	−15 000
Total Equity	1 099 000	30 000	3 000	15 000
Total Long-Term Debt	51 870 000	0	0	0
Total Current Debt	2 030 000	65 000	15 000	0
Total Equity and Debt	54 999 000	95 000	18 000	15 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 789 000	0	0	0
Other Income	93 000	0	0	0
Revenue	12 882 000	0	0	0
Cost of Goods Sold	621 000	0	0	0
Salary Costs	2 632 000	0	0	0
Depreciation	22 000	0	0	0
Impairment	0	0	0	0
Expenditure	11 608 000	35 000	20 000	15 000
Operating Profit	1 274 000	−35 000	−20 000	−15 000
Financial Income	766 000	0	0	0
Financial Costs	5 424 000	0	0	0
Financial Balance	−4 658 000	0	0	0
Dividends	0	0	0	0
Net Income	−3 931 000	−27 000	−12 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	59 000	0	8 000	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	1 000	0	0	0
Total Fixed Assets	60 000	0	8 000	0
Stock	0	0	0	0
Total Investments	47 046 000	0	0	0
Cash, Bank	1 433 000	26 000	11 000	15 000
Total Current Assets	54 939 000	95 000	11 000	15 000
Total Assets	54 999 000	95 000	18 000	15 000
Total Equity	1 099 000	30 000	3 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 870 000	0	0	0
Creditors	76 000	0	0	0
Unpaid Taxes	492 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 129 000	65 000	15 000	0
Total Current Debt	2 030 000	65 000	15 000	0
Total Equity and Debt	54 999 000	95 000	18 000	15 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−357,69 %	−90 %	−400 %	−100 %
Debt-to-Equity Ratio	47,2	0	0	0
Operating Profit Margin	9,89 %	-	-	-
Current Ratio	27,06	1,46	0,73	-
Quick Ratio	27,06	1,46	0,73	-
Equity Ratio	0,02	0,32	0,17	1
Gross Profit Margin	95,18 %	-	-	-