MAP MEDIA SOLUTIONS AS

2066 JESSHEIM

Finances

Share Ownership

Return on Equity

−846,67 %

Current Ratio

1,22

Debt-to-Equity Ratio

8,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 014 000	2 043 000	2 209 000	2 209 000
Net Income	−508 000	25 000	451 000	197 000
Total Assets	981 000	1 493 000	987 000	450 000
Total Equity	60 000	568 000	542 000	92 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 014 000	2 043 000	2 209 000	2 209 000
Expenditure	2 500 000	2 007 000	1 641 000	1 894 000
Operating Profit	−488 000	36 000	568 000	314 000
Financial Income	2 000	1 000	2 000	0
Financial Costs	21 000	13 000	1 000	16 000
Financial Balance	−19 000	−12 000	1 000	−16 000
Earnings Before Tax	−508 000	25 000	568 000	299 000
Tax	0	0	117 000	101 000
Net Income	−508 000	25 000	451 000	197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	465 000	567 000	55 000	55 000
Total Current Assets	516 000	926 000	932 000	395 000
Total Assets	981 000	1 493 000	987 000	450 000
Total Retained Equity	30 000	538 000	512 000	62 000
Total Equity	60 000	568 000	542 000	92 000
Total Long-Term Debt	499 000	555 000	0	0
Total Current Debt	422 000	370 000	445 000	359 000
Total Equity and Debt	981 000	1 493 000	987 000	450 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 979 000	2 015 000	2 180 000	2 189 000
Other Income	35 000	28 000	29 000	20 000
Revenue	2 014 000	2 043 000	2 209 000	2 209 000
Cost of Goods Sold	539 000	113 000	28 000	50 000
Salary Costs	1 464 000	1 539 000	1 388 000	1 216 000
Depreciation	102 000	68 000	0	0
Impairment	0	0	0	0
Expenditure	2 500 000	2 007 000	1 641 000	1 894 000
Operating Profit	−488 000	36 000	568 000	314 000
Financial Income	2 000	1 000	2 000	0
Financial Costs	21 000	13 000	1 000	16 000
Financial Balance	−19 000	−12 000	1 000	−16 000
Dividends	0	0	0	0
Net Income	−508 000	25 000	451 000	197 000

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	465 000	567 000	55 000	55 000
Total Tangible Assets	465 000	567 000	55 000	55 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	465 000	567 000	55 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	437 000	833 000	813 000	284 000
Total Current Assets	516 000	926 000	932 000	395 000
Total Assets	981 000	1 493 000	987 000	450 000
Total Equity	60 000	568 000	542 000	92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	499 000	555 000	0	0
Creditors	132 000	12 000	14 000	26 000
Unpaid Taxes	164 000	222 000	190 000	133 000
Dividends	0	0	0	0
Other Current Debt	125 000	136 000	124 000	98 000
Total Current Debt	422 000	370 000	445 000	359 000
Total Equity and Debt	981 000	1 493 000	987 000	450 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−846,67 %	4,4 %	83,21 %	214,13 %
Debt-to-Equity Ratio	8,32	0,98	0	0
Operating Profit Margin	−24,23 %	1,76 %	25,71 %	14,21 %
Current Ratio	1,22	2,5	2,09	1,1
Quick Ratio	1,22	2,5	2,09	1,1
Equity Ratio	0,06	0,38	0,55	0,2
Gross Profit Margin	73,24 %	94,47 %	98,73 %	97,74 %