STUDIO INDUSTRIES AS

1453 BJØRNEMYR

Finances

Share Ownership

Return on Equity

−23,58 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	82 000	337 000	616 000	1 975 000
Net Income	−29 000	−24 000	−6 000	−218 000
Total Assets	174 000	213 000	339 000	657 000
Total Equity	123 000	152 000	176 000	182 000

Income (NOK)	2022	2021	2020	2019
Revenue	82 000	337 000	616 000	1 975 000
Expenditure	119 000	368 000	624 000	2 253 000
Operating Profit	−37 000	−30 000	−8 000	−278 000
Financial Income	0	0	3 000	3 000
Financial Costs	0	0	4 000	5 000
Financial Balance	0	0	−1 000	−2 000
Earnings Before Tax	−37 000	−30 000	−8 000	−280 000
Tax	−8 000	−7 000	−2 000	−62 000
Net Income	−29 000	−24 000	−6 000	−218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 000	126 000	169 000	227 000
Total Current Assets	79 000	87 000	170 000	430 000
Total Assets	174 000	213 000	339 000	657 000
Total Retained Equity	93 000	122 000	146 000	152 000
Total Equity	123 000	152 000	176 000	182 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	51 000	61 000	163 000	476 000
Total Equity and Debt	174 000	213 000	339 000	657 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 000	326 000	594 000	1 945 000
Other Income	0	11 000	23 000	30 000
Revenue	82 000	337 000	616 000	1 975 000
Cost of Goods Sold	0	26 000	56 000	340 000
Salary Costs	0	159 000	224 000	923 000
Depreciation	39 000	50 000	55 000	51 000
Impairment	0	0	0	0
Expenditure	119 000	368 000	624 000	2 253 000
Operating Profit	−37 000	−30 000	−8 000	−278 000
Financial Income	0	0	3 000	3 000
Financial Costs	0	0	4 000	5 000
Financial Balance	0	0	−1 000	−2 000
Dividends	0	0	0	0
Net Income	−29 000	−24 000	−6 000	−218 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	78 000	69 000	63 000	60 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	19 000
Fixtures	18 000	57 000	107 000	142 000
Total Tangible Assets	18 000	57 000	107 000	161 000
Total Fiancial Fixed Assets	0	0	0	6 000
Total Fixed Assets	95 000	126 000	169 000	227 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	72 000	28 000	97 000	385 000
Total Current Assets	79 000	87 000	170 000	430 000
Total Assets	174 000	213 000	339 000	657 000
Total Equity	123 000	152 000	176 000	182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	16 000	138 000
Unpaid Taxes	7 000	16 000	26 000	168 000
Dividends	0	0	0	0
Other Current Debt	44 000	45 000	121 000	169 000
Total Current Debt	51 000	61 000	163 000	476 000
Total Equity and Debt	174 000	213 000	339 000	657 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,58 %	−15,79 %	−3,41 %	−119,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−45,12 %	−8,9 %	−1,3 %	−14,08 %
Current Ratio	1,55	1,43	1,04	0,9
Quick Ratio	1,55	1,43	1,04	0,9
Equity Ratio	0,71	0,71	0,52	0,28
Gross Profit Margin	100 %	92,28 %	90,91 %	82,78 %