EVENTOR MEDIA AS

0484 OSLO

Finances

Share Ownership

Return on Equity

212,5 %

Current Ratio

0,21

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	182 000	32 000	87 000	0
Net Income	−51 000	−12 000	14 000	1 000
Total Assets	29 000	159 000	50 000	25 000
Total Equity	−24 000	27 000	39 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	182 000	32 000	87 000	0
Expenditure	249 000	48 000	63 000	1 000
Operating Profit	−68 000	−16 000	24 000	−1 000
Financial Income	2 000	1 000	0	0
Financial Costs	0	0	6 000	0
Financial Balance	2 000	1 000	−6 000	0
Earnings Before Tax	−66 000	−16 000	18 000	−1 000
Tax	−14 000	−3 000	4 000	−1 000
Net Income	−51 000	−12 000	14 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	3 000	0	1 000
Total Current Assets	11 000	156 000	50 000	24 000
Total Assets	29 000	159 000	50 000	25 000
Total Retained Equity	−49 000	3 000	9 000	1 000
Total Equity	−24 000	27 000	39 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	53 000	132 000	11 000	1 000
Total Equity and Debt	29 000	159 000	50 000	25 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	182 000	32 000	87 000	0
Other Income	0	0	0	0
Revenue	182 000	32 000	87 000	0
Cost of Goods Sold	153 000	19 000	28 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	249 000	48 000	63 000	1 000
Operating Profit	−68 000	−16 000	24 000	−1 000
Financial Income	2 000	1 000	0	0
Financial Costs	0	0	6 000	0
Financial Balance	2 000	1 000	−6 000	0
Dividends	0	0	0	0
Net Income	−51 000	−12 000	14 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	3 000	0	1 000
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	0	0	0	0
Total Fixed Assets	18 000	3 000	0	1 000
Stock	0	6 000	24 000	0
Total Investments	0	0	0	0
Cash, Bank	2 000	3 000	17 000	16 000
Total Current Assets	11 000	156 000	50 000	24 000
Total Assets	29 000	159 000	50 000	25 000
Total Equity	−24 000	27 000	39 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	100 000	1 000	0
Unpaid Taxes	3 000	−2 000	5 000	0
Dividends	0	0	0	0
Other Current Debt	49 000	34 000	3 000	1 000
Total Current Debt	53 000	132 000	11 000	1 000
Total Equity and Debt	29 000	159 000	50 000	25 000

Financial indicators	2022	2021	2020	2019
Return on Equity	212,5 %	−44,44 %	35,9 %	4,17 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−37,36 %	−50 %	27,59 %	-
Current Ratio	0,21	1,18	4,55	24
Quick Ratio	0,21	1,24	−3,85	24
Equity Ratio	−0,83	0,17	0,78	0,96
Gross Profit Margin	15,93 %	40,63 %	67,82 %	-