MIA MEDIA AS

4616 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

31,11 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	625 000	332 000	94 000	0
Net Income	28 000	20 000	18 000	0
Total Assets	181 000	100 000	24 000	30 000
Total Equity	90 000	62 000	42 000	30 000

Income (NOK)	2022	2021	2020
Revenue	625 000	332 000	94 000
Expenditure	598 000	306 000	79 000
Operating Profit	28 000	26 000	15 000
Financial Income	0	0	2 000
Financial Costs	0	0	0
Financial Balance	0	0	2 000
Earnings Before Tax	28 000	26 000	17 000
Tax	0	6 000	0
Net Income	28 000	20 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	181 000	100 000	24 000	30 000
Total Assets	181 000	100 000	24 000	30 000
Total Retained Equity	60 000	38 000	18 000	0
Total Equity	90 000	62 000	42 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	91 000	38 000	−18 000	0
Total Equity and Debt	181 000	100 000	24 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	625 000	332 000	94 000
Other Income	0	0	0
Revenue	625 000	332 000	94 000
Cost of Goods Sold	0	0	0
Salary Costs	521 000	257 000	55 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	598 000	306 000	79 000
Operating Profit	28 000	26 000	15 000
Financial Income	0	0	2 000
Financial Costs	0	0	0
Financial Balance	0	0	2 000
Dividends	0	0	0
Net Income	28 000	20 000	18 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	151 000	76 000	22 000	30 000
Total Current Assets	181 000	100 000	24 000	30 000
Total Assets	181 000	100 000	24 000	30 000
Total Equity	90 000	62 000	42 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	31 000	30 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	61 000	8 000	−18 000	0
Total Current Debt	91 000	38 000	−18 000	0
Total Equity and Debt	181 000	100 000	24 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,11 %	32,26 %	42,86 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,48 %	7,83 %	15,96 %	-
Current Ratio	1,99	2,63	−1,33	-
Quick Ratio	1,99	2,63	−1,33	-
Equity Ratio	0,5	0,62	1,75	1
Gross Profit Margin	100 %	100 %	100 %	-