MOTION BLUR COMMERCIALS AS

0454 OSLO

Finances

Return on Equity

3,42 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 103 000	53 331 000	31 066 000	29 086 000
Net Income	176 000	3 378 000	1 951 000	671 000
Total Assets	10 824 000	16 255 000	10 801 000	13 733 000
Total Equity	5 146 000	4 742 000	4 764 000	4 453 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 103 000	53 331 000	31 066 000	29 086 000
Expenditure	36 545 000	49 890 000	28 529 000	28 196 000
Operating Profit	−443 000	3 442 000	2 538 000	890 000
Financial Income	545 000	752 000	11 000	73 000
Financial Costs	3 000	18 000	8 000	12 000
Financial Balance	542 000	734 000	3 000	61 000
Earnings Before Tax	99 000	4 175 000	2 541 000	951 000
Tax	−77 000	797 000	590 000	280 000
Net Income	176 000	3 378 000	1 951 000	671 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 559 000	3 185 000	3 219 000	1 047 000
Total Current Assets	7 265 000	13 070 000	7 582 000	12 686 000
Total Assets	10 824 000	16 255 000	10 801 000	13 733 000
Total Retained Equity	4 791 000	4 423 000	4 445 000	4 038 000
Total Equity	5 146 000	4 742 000	4 764 000	4 453 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 677 000	11 513 000	6 037 000	9 280 000
Total Equity and Debt	10 824 000	16 255 000	10 801 000	13 733 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	36 103 000	53 212 000	31 066 000	29 086 000
Other Income	0	119 000	0	0
Revenue	36 103 000	53 331 000	31 066 000	29 086 000
Cost of Goods Sold	28 021 000	42 739 000	23 542 000	23 764 000
Salary Costs	4 618 000	4 168 000	2 130 000	1 482 000
Depreciation	341 000	360 000	444 000	401 000
Impairment	0	0	0	0
Expenditure	36 545 000	49 890 000	28 529 000	28 196 000
Operating Profit	−443 000	3 442 000	2 538 000	890 000
Financial Income	545 000	752 000	11 000	73 000
Financial Costs	3 000	18 000	8 000	12 000
Financial Balance	542 000	734 000	3 000	61 000
Dividends	0	1 900 000	975 000	0
Net Income	176 000	3 378 000	1 951 000	671 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	141 000	64 000	73 000	41 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	909 000	611 000	636 000	995 000
Total Tangible Assets	909 000	611 000	636 000	995 000
Total Fiancial Fixed Assets	2 510 000	2 510 000	2 510 000	10 000
Total Fixed Assets	3 559 000	3 185 000	3 219 000	1 047 000
Stock	0	0	316 000	0
Total Investments	0	0	0	0
Cash, Bank	5 555 000	6 210 000	5 389 000	3 031 000
Total Current Assets	7 265 000	13 070 000	7 582 000	12 686 000
Total Assets	10 824 000	16 255 000	10 801 000	13 733 000
Total Equity	5 146 000	4 742 000	4 764 000	4 453 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 744 000	920 000	913 000	765 000
Unpaid Taxes	1 446 000	2 166 000	1 025 000	1 883 000
Dividends	0	1 900 000	975 000	0
Other Current Debt	2 488 000	5 740 000	2 502 000	6 362 000
Total Current Debt	5 677 000	11 513 000	6 037 000	9 280 000
Total Equity and Debt	10 824 000	16 255 000	10 801 000	13 733 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,42 %	71,24 %	40,95 %	15,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,23 %	6,45 %	8,17 %	3,06 %
Current Ratio	1,28	1,14	1,26	1,37
Quick Ratio	1,28	1,14	1,33	1,37
Equity Ratio	0,48	0,29	0,44	0,32
Gross Profit Margin	22,39 %	19,86 %	24,22 %	18,3 %