ARTISTINA STUDIO AS

1396 BILLINGSTAD

Finances

Return on Equity

12,42 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 142 000	1 027 000	832 000	1 018 000
Net Income	19 000	12 000	4 000	10 000
Total Assets	642 000	641 000	573 000	660 000
Total Equity	153 000	134 000	122 000	118 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 142 000	1 027 000	832 000	1 018 000
Expenditure	1 117 000	1 010 000	826 000	1 005 000
Operating Profit	24 000	18 000	6 000	13 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	2 000	2 000	3 000
Financial Balance	0	−2 000	−1 000	−1 000
Earnings Before Tax	24 000	16 000	5 000	13 000
Tax	5 000	4 000	1 000	3 000
Net Income	19 000	12 000	4 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	100 000	100 000	100 000
Total Current Assets	542 000	541 000	473 000	560 000
Total Assets	642 000	641 000	573 000	660 000
Total Retained Equity	43 000	24 000	12 000	8 000
Total Equity	153 000	134 000	122 000	118 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	489 000	507 000	451 000	541 000
Total Equity and Debt	642 000	641 000	573 000	660 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 059 000	935 000	799 000	986 000
Other Income	83 000	92 000	33 000	33 000
Revenue	1 142 000	1 027 000	832 000	1 018 000
Cost of Goods Sold	111 000	108 000	62 000	98 000
Salary Costs	748 000	660 000	555 000	677 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 117 000	1 010 000	826 000	1 005 000
Operating Profit	24 000	18 000	6 000	13 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	2 000	2 000	3 000
Financial Balance	0	−2 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	19 000	12 000	4 000	10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	100 000	100 000	100 000	100 000
Stock	36 000	35 000	30 000	27 000
Total Investments	0	0	0	0
Cash, Bank	401 000	397 000	341 000	426 000
Total Current Assets	542 000	541 000	473 000	560 000
Total Assets	642 000	641 000	573 000	660 000
Total Equity	153 000	134 000	122 000	118 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	17 000	−9 000	2 000
Unpaid Taxes	280 000	247 000	214 000	259 000
Dividends	0	0	0	0
Other Current Debt	204 000	240 000	245 000	277 000
Total Current Debt	489 000	507 000	451 000	541 000
Total Equity and Debt	642 000	641 000	573 000	660 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,42 %	8,96 %	3,28 %	8,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,1 %	1,75 %	0,72 %	1,28 %
Current Ratio	1,11	1,07	1,05	1,04
Quick Ratio	1,2	1,15	1,12	1,09
Equity Ratio	0,24	0,21	0,21	0,18
Gross Profit Margin	90,28 %	89,48 %	92,55 %	90,37 %