INTERNETT STUDIO AS

2053 JESSHEIM

Finances

Share Ownership

Return on Equity

24,86 %

Current Ratio

11,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	678 000	1 013 000	1 297 000	717 000
Net Income	260 000	−136 000	390 000	−177 000
Total Assets	1 146 000	1 167 000	1 469 000	990 000
Total Equity	1 046 000	787 000	923 000	532 000

Income (NOK)	2022	2021	2020	2019
Revenue	678 000	1 013 000	1 297 000	717 000
Expenditure	651 000	883 000	799 000	943 000
Operating Profit	27 000	131 000	497 000	−226 000
Financial Income	308 000	0	3 000	0
Financial Costs	70 000	238 000	0	1 000
Financial Balance	238 000	−238 000	3 000	−1 000
Earnings Before Tax	266 000	−107 000	499 000	−227 000
Tax	6 000	29 000	109 000	−50 000
Net Income	260 000	−136 000	390 000	−177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	11 000	23 000	63 000
Total Current Assets	1 146 000	1 156 000	1 445 000	927 000
Total Assets	1 146 000	1 167 000	1 469 000	990 000
Total Retained Equity	946 000	686 000	823 000	432 000
Total Equity	1 046 000	787 000	923 000	532 000
Total Long-Term Debt	0	4 000	1 000	0
Total Current Debt	100 000	376 000	545 000	457 000
Total Equity and Debt	1 146 000	1 167 000	1 469 000	990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	652 000	1 013 000	1 297 000	717 000
Other Income	26 000	0	0	0
Revenue	678 000	1 013 000	1 297 000	717 000
Cost of Goods Sold	148 000	139 000	170 000	170 000
Salary Costs	321 000	542 000	453 000	550 000
Depreciation	11 000	8 000	7 000	6 000
Impairment	0	0	0	0
Expenditure	651 000	883 000	799 000	943 000
Operating Profit	27 000	131 000	497 000	−226 000
Financial Income	308 000	0	3 000	0
Financial Costs	70 000	238 000	0	1 000
Financial Balance	238 000	−238 000	3 000	−1 000
Dividends	0	0	0	0
Net Income	260 000	−136 000	390 000	−177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	50 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	11 000	18 000	9 000
Total Tangible Assets	0	11 000	18 000	9 000
Total Fiancial Fixed Assets	0	0	5 000	5 000
Total Fixed Assets	0	11 000	23 000	63 000
Stock	0	0	0	0
Total Investments	322 000	38 000	276 000	273 000
Cash, Bank	738 000	806 000	858 000	462 000
Total Current Assets	1 146 000	1 156 000	1 445 000	927 000
Total Assets	1 146 000	1 167 000	1 469 000	990 000
Total Equity	1 046 000	787 000	923 000	532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 000	1 000	0
Creditors	11 000	3 000	−2 000	23 000
Unpaid Taxes	51 000	122 000	143 000	71 000
Dividends	0	0	0	0
Other Current Debt	28 000	226 000	345 000	364 000
Total Current Debt	100 000	376 000	545 000	457 000
Total Equity and Debt	1 146 000	1 167 000	1 469 000	990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,86 %	−17,28 %	42,25 %	−33,27 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	3,98 %	12,93 %	38,32 %	−31,52 %
Current Ratio	11,46	3,07	2,65	2,03
Quick Ratio	11,46	3,07	2,65	2,03
Equity Ratio	0,91	0,67	0,63	0,54
Gross Profit Margin	78,17 %	86,28 %	86,89 %	76,29 %