BIGSCREEN AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

81,74 %

Current Ratio

2,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 567 000	110 000	0	0
Net Income	1 200 000	86 000	0	−1 000
Total Assets	2 651 000	1 070 000	825 000	824 000
Total Equity	1 468 000	268 000	182 000	182 000

Income (NOK)	2022	2021	2019
Revenue	1 567 000	110 000	0
Expenditure	42 000	16 000	1 000
Operating Profit	1 525 000	94 000	−1 000
Financial Income	13 000	0	0
Financial Costs	0	0	0
Financial Balance	13 000	0	0
Earnings Before Tax	1 539 000	94 000	−1 000
Tax	338 000	8 000	0
Net Income	1 200 000	86 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 651 000	1 070 000	825 000	824 000
Total Assets	2 651 000	1 070 000	825 000	824 000
Total Retained Equity	692 000	−508 000	−594 000	−594 000
Total Equity	1 468 000	268 000	182 000	182 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 183 000	802 000	643 000	643 000
Total Equity and Debt	2 651 000	1 070 000	825 000	824 000

Cash flow (NOK)	2022	2021	2019
Sales Income	1 267 000	0	0
Other Income	300 000	110 000	0
Revenue	1 567 000	110 000	0
Cost of Goods Sold	30 000	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	42 000	16 000	1 000
Operating Profit	1 525 000	94 000	−1 000
Financial Income	13 000	0	0
Financial Costs	0	0	0
Financial Balance	13 000	0	0
Dividends	0	0	0
Net Income	1 200 000	86 000	−1 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	135 000	135 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 553 000	0	0	0
Total Current Assets	2 651 000	1 070 000	825 000	824 000
Total Assets	2 651 000	1 070 000	825 000	824 000
Total Equity	1 468 000	268 000	182 000	182 000
Short-Term Group Debt	575 000	564 000	549 000	548 000
Total Long-Term Debt	0	0	0	0
Creditors	173 000	229 000	94 000	94 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	0	0	0
Total Current Debt	1 183 000	802 000	643 000	643 000
Total Equity and Debt	2 651 000	1 070 000	825 000	824 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,74 %	32,09 %	0 %	−0,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	97,32 %	85,45 %	-	-
Current Ratio	2,24	1,33	1,28	1,28
Quick Ratio	2,53	1,6	1,28	1,28
Equity Ratio	0,55	0,25	0,22	0,22
Gross Profit Margin	98,09 %	100 %	-	-