NORSK MEDIA TEAM AS

1067 OSLO

Finances

Share Ownership

Return on Equity

4,02 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 803 000	1 726 000	2 213 000	1 764 000
Net Income	7 000	264 000	1 155 000	828 000
Total Assets	723 000	892 000	2 151 000	1 362 000
Total Equity	174 000	167 000	152 000	148 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 803 000	1 726 000	2 213 000	1 764 000
Expenditure	1 795 000	1 387 000	731 000	702 000
Operating Profit	8 000	339 000	1 482 000	1 063 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	0	−1 000	−1 000
Earnings Before Tax	9 000	339 000	1 481 000	1 062 000
Tax	2 000	75 000	326 000	234 000
Net Income	7 000	264 000	1 155 000	828 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	723 000	892 000	2 151 000	1 362 000
Total Assets	723 000	892 000	2 151 000	1 362 000
Total Retained Equity	74 000	67 000	52 000	48 000
Total Equity	174 000	167 000	152 000	148 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	549 000	725 000	1 999 000	1 214 000
Total Equity and Debt	723 000	892 000	2 151 000	1 362 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 803 000	1 726 000	2 213 000	1 764 000
Other Income	0	0	0	0
Revenue	1 803 000	1 726 000	2 213 000	1 764 000
Cost of Goods Sold	656 000	594 000	0	0
Salary Costs	945 000	621 000	587 000	608 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 795 000	1 387 000	731 000	702 000
Operating Profit	8 000	339 000	1 482 000	1 063 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	0	−1 000	−1 000
Dividends	0	250 000	1 150 000	830 000
Net Income	7 000	264 000	1 155 000	828 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	295 000	508 000	2 151 000	362 000
Total Current Assets	723 000	892 000	2 151 000	1 362 000
Total Assets	723 000	892 000	2 151 000	1 362 000
Total Equity	174 000	167 000	152 000	148 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	99 000	11 000	7 000	6 000
Unpaid Taxes	79 000	132 000	459 000	87 000
Dividends	0	250 000	1 150 000	830 000
Other Current Debt	369 000	257 000	56 000	57 000
Total Current Debt	549 000	725 000	1 999 000	1 214 000
Total Equity and Debt	723 000	892 000	2 151 000	1 362 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,02 %	158,08 %	759,87 %	559,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,44 %	19,64 %	66,97 %	60,26 %
Current Ratio	1,32	1,23	1,08	1,12
Quick Ratio	1,32	1,23	1,08	1,12
Equity Ratio	0,24	0,19	0,07	0,11
Gross Profit Margin	63,62 %	65,59 %	100 %	100 %