ATLAS MEDIA AS

1792 TISTEDAL

Finances

Share Ownership

Return on Equity

−54,17 %

Current Ratio

0,31

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	250 000	524 000	721 000	158 000
Net Income	26 000	−11 000	−89 000	4 000
Total Assets	26 000	150 000	73 000	107 000
Total Equity	−48 000	−74 000	−63 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	250 000	524 000	721 000	158 000
Expenditure	218 000	524 000	810 000	153 000
Operating Profit	31 000	0	−89 000	4 000
Financial Income	0	0	0	0
Financial Costs	6 000	11 000	0	0
Financial Balance	−6 000	−11 000	0	0
Earnings Before Tax	26 000	−11 000	−89 000	4 000
Tax	0	0	0	0
Net Income	26 000	−11 000	−89 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	8 000	14 000	0
Total Current Assets	23 000	142 000	59 000	107 000
Total Assets	26 000	150 000	73 000	107 000
Total Retained Equity	−70 000	−96 000	−85 000	4 000
Total Equity	−48 000	−74 000	−63 000	26 000
Total Long-Term Debt	0	0	14 000	14 000
Total Current Debt	75 000	224 000	121 000	67 000
Total Equity and Debt	26 000	150 000	73 000	107 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	249 000	524 000	721 000	158 000
Other Income	0	0	0	0
Revenue	250 000	524 000	721 000	158 000
Cost of Goods Sold	0	0	0	0
Salary Costs	142 000	452 000	593 000	74 000
Depreciation	5 000	5 000	2 000	0
Impairment	0	0	0	0
Expenditure	218 000	524 000	810 000	153 000
Operating Profit	31 000	0	−89 000	4 000
Financial Income	0	0	0	0
Financial Costs	6 000	11 000	0	0
Financial Balance	−6 000	−11 000	0	0
Dividends	0	0	0	0
Net Income	26 000	−11 000	−89 000	4 000

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	3 000	8 000	14 000	0
Total Tangible Assets	3 000	8 000	14 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 000	8 000	14 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	17 000	39 000	78 000
Total Current Assets	23 000	142 000	59 000	107 000
Total Assets	26 000	150 000	73 000	107 000
Total Equity	−48 000	−74 000	−63 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	14 000	14 000
Creditors	0	7 000	6 000	7 000
Unpaid Taxes	40 000	85 000	39 000	54 000
Dividends	0	0	0	0
Other Current Debt	35 000	132 000	77 000	6 000
Total Current Debt	75 000	224 000	121 000	67 000
Total Equity and Debt	26 000	150 000	73 000	107 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,17 %	14,86 %	141,27 %	15,38 %
Debt-to-Equity Ratio	−0	−0	−0,22	0,54
Operating Profit Margin	12,4 %	0 %	−12,34 %	2,53 %
Current Ratio	0,31	0,63	0,49	1,6
Quick Ratio	0,31	0,63	0,49	1,6
Equity Ratio	−1,85	−0,49	−0,86	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %