STABLE STUDIOS AS

0171 OSLO

Finances

Share Ownership

Return on Equity

22,44 %

Current Ratio

0,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	793 000	721 000	727 000	762 000
Net Income	35 000	143 000	154 000	137 000
Total Assets	249 000	487 000	1 033 000	807 000
Total Equity	156 000	121 000	608 000	454 000

Income (NOK)	2022	2021	2020	2019
Revenue	793 000	721 000	727 000	762 000
Expenditure	742 000	523 000	507 000	565 000
Operating Profit	49 000	198 000	221 000	197 000
Financial Income	1 000	0	0	0
Financial Costs	5 000	15 000	24 000	22 000
Financial Balance	−4 000	−15 000	−24 000	−22 000
Earnings Before Tax	45 000	183 000	198 000	175 000
Tax	10 000	40 000	44 000	39 000
Net Income	35 000	143 000	154 000	137 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	192 000	426 000	1 026 000	701 000
Total Current Assets	58 000	62 000	7 000	106 000
Total Assets	249 000	487 000	1 033 000	807 000
Total Retained Equity	56 000	21 000	508 000	354 000
Total Equity	156 000	121 000	608 000	454 000
Total Long-Term Debt	0	126 000	319 000	233 000
Total Current Debt	93 000	240 000	107 000	120 000
Total Equity and Debt	249 000	487 000	1 033 000	807 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	769 000	688 000	634 000	710 000
Other Income	24 000	33 000	93 000	53 000
Revenue	793 000	721 000	727 000	762 000
Cost of Goods Sold	55 000	36 000	29 000	27 000
Salary Costs	176 000	33 000	56 000	215 000
Depreciation	120 000	128 000	126 000	98 000
Impairment	0	0	0	0
Expenditure	742 000	523 000	507 000	565 000
Operating Profit	49 000	198 000	221 000	197 000
Financial Income	1 000	0	0	0
Financial Costs	5 000	15 000	24 000	22 000
Financial Balance	−4 000	−15 000	−24 000	−22 000
Dividends	0	130 000	0	0
Net Income	35 000	143 000	154 000	137 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	12 000	4 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	170 000	291 000	400 000	336 000
Total Tangible Assets	170 000	291 000	400 000	336 000
Total Fiancial Fixed Assets	0	123 000	623 000	365 000
Total Fixed Assets	192 000	426 000	1 026 000	701 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	59 000	3 000	19 000
Total Current Assets	58 000	62 000	7 000	106 000
Total Assets	249 000	487 000	1 033 000	807 000
Total Equity	156 000	121 000	608 000	454 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	126 000	319 000	233 000
Creditors	46 000	46 000	33 000	37 000
Unpaid Taxes	11 000	8 000	5 000	20 000
Dividends	0	130 000	0	0
Other Current Debt	18 000	137 000	21 000	21 000
Total Current Debt	93 000	240 000	107 000	120 000
Total Equity and Debt	249 000	487 000	1 033 000	807 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,44 %	118,18 %	25,33 %	30,18 %
Debt-to-Equity Ratio	0	1,04	0,52	0,51
Operating Profit Margin	6,18 %	27,46 %	30,4 %	25,85 %
Current Ratio	0,62	0,26	0,07	0,88
Quick Ratio	0,62	0,26	0,07	0,88
Equity Ratio	0,63	0,25	0,59	0,56
Gross Profit Margin	93,06 %	95,01 %	96,01 %	96,46 %