24 FRAMES PER SECOND AS

0854 OSLO

Finances

Return on Equity

27,65 %

Current Ratio

2,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 045 000	769 000	1 292 000	1 575 000
Net Income	611 000	192 000	457 000	−355 000
Total Assets	2 625 000	1 838 000	1 729 000	1 351 000
Total Equity	2 210 000	1 598 000	1 407 000	950 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 045 000	769 000	1 292 000	1 575 000
Expenditure	1 431 000	1 058 000	719 000	1 375 000
Operating Profit	614 000	−289 000	573 000	200 000
Financial Income	13 000	1 000	15 000	1 000
Financial Costs	16 000	−575 000	2 000	584 000
Financial Balance	−3 000	576 000	13 000	−583 000
Earnings Before Tax	611 000	287 000	586 000	−383 000
Tax	0	95 000	129 000	−28 000
Net Income	611 000	192 000	457 000	−355 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 461 000	847 000	267 000	318 000
Total Current Assets	1 164 000	991 000	1 462 000	1 032 000
Total Assets	2 625 000	1 838 000	1 729 000	1 351 000
Total Retained Equity	2 106 000	1 495 000	1 303 000	846 000
Total Equity	2 210 000	1 598 000	1 407 000	950 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	415 000	239 000	323 000	401 000
Total Equity and Debt	2 625 000	1 838 000	1 729 000	1 351 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 045 000	731 000	1 292 000	1 554 000
Other Income	0	37 000	0	21 000
Revenue	2 045 000	769 000	1 292 000	1 575 000
Cost of Goods Sold	0	0	0	6 000
Salary Costs	679 000	618 000	459 000	680 000
Depreciation	103 000	31 000	33 000	34 000
Impairment	0	0	0	0
Expenditure	1 431 000	1 058 000	719 000	1 375 000
Operating Profit	614 000	−289 000	573 000	200 000
Financial Income	13 000	1 000	15 000	1 000
Financial Costs	16 000	−575 000	2 000	584 000
Financial Balance	−3 000	576 000	13 000	−583 000
Dividends	0	0	0	0
Net Income	611 000	192 000	457 000	−355 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	95 000	140 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	941 000	142 000	172 000	178 000
Total Tangible Assets	941 000	142 000	172 000	178 000
Total Fiancial Fixed Assets	520 000	706 000	0	0
Total Fixed Assets	1 461 000	847 000	267 000	318 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 095 000	912 000	1 192 000	550 000
Total Current Assets	1 164 000	991 000	1 462 000	1 032 000
Total Assets	2 625 000	1 838 000	1 729 000	1 351 000
Total Equity	2 210 000	1 598 000	1 407 000	950 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	120 000	5 000	11 000	13 000
Unpaid Taxes	110 000	93 000	92 000	163 000
Dividends	0	0	0	0
Other Current Debt	185 000	142 000	136 000	169 000
Total Current Debt	415 000	239 000	323 000	401 000
Total Equity and Debt	2 625 000	1 838 000	1 729 000	1 351 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,65 %	12,02 %	32,48 %	−37,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,02 %	−37,58 %	44,35 %	12,7 %
Current Ratio	2,8	4,15	4,53	2,57
Quick Ratio	2,8	4,15	4,53	2,57
Equity Ratio	0,84	0,87	0,81	0,7
Gross Profit Margin	100 %	100 %	100 %	99,62 %