AMEDIA RUSSIAN MEDIA AS

0180 OSLO

Finances

Return on Equity

−7 %

Current Ratio

6,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−137 000	−115 000	−117 000	−136 000
Total Assets	2 086 000	1 959 000	1 957 000	1 951 000
Total Equity	1 957 000	1 956 000	1 954 000	1 951 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	182 000	149 000	152 000	180 000
Operating Profit	−182 000	−149 000	−152 000	−180 000
Financial Income	7 000	2 000	2 000	6 000
Financial Costs	0	0	0	1 000
Financial Balance	7 000	2 000	2 000	5 000
Earnings Before Tax	−175 000	−148 000	−150 000	−175 000
Tax	−39 000	−32 000	−33 000	−38 000
Net Income	−137 000	−115 000	−117 000	−136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 266 000	1 266 000	1 267 000	1 267 000
Total Current Assets	820 000	693 000	691 000	684 000
Total Assets	2 086 000	1 959 000	1 957 000	1 951 000
Total Retained Equity	17 000	15 000	13 000	11 000
Total Equity	1 957 000	1 956 000	1 954 000	1 951 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	128 000	3 000	3 000	0
Total Equity and Debt	2 086 000	1 959 000	1 957 000	1 951 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	182 000	149 000	152 000	180 000
Operating Profit	−182 000	−149 000	−152 000	−180 000
Financial Income	7 000	2 000	2 000	6 000
Financial Costs	0	0	0	1 000
Financial Balance	7 000	2 000	2 000	5 000
Dividends	0	0	0	0
Net Income	−137 000	−115 000	−117 000	−136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	3 000	3 000
Real Eastate	1 261 000	1 261 000	1 261 000	1 261 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 261 000	1 261 000	1 261 000	1 261 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	3 000
Total Fixed Assets	1 266 000	1 266 000	1 267 000	1 267 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	388 000	9 000	8 000	4 000
Total Current Assets	820 000	693 000	691 000	684 000
Total Assets	2 086 000	1 959 000	1 957 000	1 951 000
Total Equity	1 957 000	1 956 000	1 954 000	1 951 000
Short-Term Group Debt	3 000	3 000	3 000	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	125 000	0	0	0
Total Current Debt	128 000	3 000	3 000	0
Total Equity and Debt	2 086 000	1 959 000	1 957 000	1 951 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7 %	−5,88 %	−5,99 %	−6,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	6,41	231	230,33	-
Quick Ratio	6,41	231	230,33	-
Equity Ratio	0,94	1	1	1
Gross Profit Margin	-	-	-	-