SANDBERGFILM AS

3208 SANDEFJORD

Finances

Share Ownership

Return on Equity

5,43 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	868 000	1 402 000	2 934 000	699 000
Net Income	27 000	177 000	1 511 000	−235 000
Total Assets	973 000	1 138 000	2 722 000	2 859 000
Total Equity	497 000	470 000	2 293 000	1 983 000

Income (NOK)	2022	2021	2020	2019
Revenue	868 000	1 402 000	2 934 000	699 000
Expenditure	824 000	1 218 000	1 423 000	1 315 000
Operating Profit	44 000	184 000	1 511 000	−616 000
Financial Income	0	0	0	381 000
Financial Costs	17 000	8 000	1 000	0
Financial Balance	−17 000	−8 000	−1 000	381 000
Earnings Before Tax	27 000	177 000	1 511 000	−235 000
Tax	0	0	0	0
Net Income	27 000	177 000	1 511 000	−235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	819 000	1 091 000	2 611 000	2 781 000
Total Current Assets	155 000	47 000	111 000	78 000
Total Assets	973 000	1 138 000	2 722 000	2 859 000
Total Retained Equity	397 000	370 000	2 193 000	1 883 000
Total Equity	497 000	470 000	2 293 000	1 983 000
Total Long-Term Debt	376 000	500 000	0	0
Total Current Debt	101 000	168 000	428 000	876 000
Total Equity and Debt	973 000	1 138 000	2 722 000	2 859 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	852 000	1 402 000	2 835 000	699 000
Other Income	16 000	0	99 000	0
Revenue	868 000	1 402 000	2 934 000	699 000
Cost of Goods Sold	0	0	0	0
Salary Costs	711 000	1 119 000	1 139 000	822 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	824 000	1 218 000	1 423 000	1 315 000
Operating Profit	44 000	184 000	1 511 000	−616 000
Financial Income	0	0	0	381 000
Financial Costs	17 000	8 000	1 000	0
Financial Balance	−17 000	−8 000	−1 000	381 000
Dividends	0	2 000 000	1 200 000	640 000
Net Income	27 000	177 000	1 511 000	−235 000

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	819 000	1 091 000	2 611 000	2 781 000
Total Fixed Assets	819 000	1 091 000	2 611 000	2 781 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	62 000	37 000	98 000	37 000
Total Current Assets	155 000	47 000	111 000	78 000
Total Assets	973 000	1 138 000	2 722 000	2 859 000
Total Equity	497 000	470 000	2 293 000	1 983 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	376 000	500 000	0	0
Creditors	2 000	19 000	27 000	16 000
Unpaid Taxes	29 000	28 000	221 000	39 000
Dividends	0	2 000 000	1 200 000	640 000
Other Current Debt	70 000	122 000	180 000	181 000
Total Current Debt	101 000	168 000	428 000	876 000
Total Equity and Debt	973 000	1 138 000	2 722 000	2 859 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,43 %	37,66 %	65,9 %	−11,85 %
Debt-to-Equity Ratio	0,76	1,06	0	0
Operating Profit Margin	5,07 %	13,12 %	51,5 %	−88,13 %
Current Ratio	1,53	0,28	0,26	0,09
Quick Ratio	1,53	0,28	0,26	0,09
Equity Ratio	0,51	0,41	0,84	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %