MYRSETH MULTIMEDIA AS

9336 RUNDHAUG

Finances

Share Ownership

Return on Equity

63,74 %

Current Ratio

7,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	113 000	114 000	85 000	189 000
Net Income	58 000	−30 000	−28 000	37 000
Total Assets	103 000	45 000	89 000	141 000
Total Equity	91 000	33 000	63 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	113 000	114 000	85 000	189 000
Expenditure	54 000	144 000	113 000	152 000
Operating Profit	58 000	−30 000	−28 000	37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	58 000	−30 000	−28 000	37 000
Tax	0	0	0	0
Net Income	58 000	−30 000	−28 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	18 000	20 000	0
Total Current Assets	87 000	27 000	69 000	141 000
Total Assets	103 000	45 000	89 000	141 000
Total Retained Equity	−10 000	−68 000	−38 000	−10 000
Total Equity	91 000	33 000	63 000	91 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 000	12 000	26 000	50 000
Total Equity and Debt	103 000	45 000	89 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	113 000	114 000	85 000	189 000
Other Income	0	0	0	0
Revenue	113 000	114 000	85 000	189 000
Cost of Goods Sold	8 000	7 000	8 000	7 000
Salary Costs	−8 000	57 000	34 000	72 000
Depreciation	2 000	2 000	2 000	0
Impairment	0	0	0	0
Expenditure	54 000	144 000	113 000	152 000
Operating Profit	58 000	−30 000	−28 000	37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	58 000	−30 000	−28 000	37 000

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	16 000	18 000	20 000	0
Total Tangible Assets	16 000	18 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	18 000	20 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	10 000	67 000	93 000
Total Current Assets	87 000	27 000	69 000	141 000
Total Assets	103 000	45 000	89 000	141 000
Total Equity	91 000	33 000	63 000	91 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−1 000	0	9 000	0
Unpaid Taxes	3 000	5 000	0	18 000
Dividends	0	0	0	0
Other Current Debt	10 000	7 000	17 000	32 000
Total Current Debt	12 000	12 000	26 000	50 000
Total Equity and Debt	103 000	45 000	89 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,74 %	−90,91 %	−44,44 %	40,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,33 %	−26,32 %	−32,94 %	19,58 %
Current Ratio	7,25	2,25	2,65	2,82
Quick Ratio	7,25	2,25	2,65	2,82
Equity Ratio	0,88	0,73	0,71	0,65
Gross Profit Margin	92,92 %	93,86 %	90,59 %	96,3 %