COME BACK FILMS AS

4616 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

112 %

Current Ratio

1,26

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 895 000	1 205 000	430 000	284 000
Net Income	308 000	−135 000	167 000	−39 000
Total Assets	740 000	239 000	148 000	43 000
Total Equity	275 000	−33 000	102 000	−65 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 895 000	1 205 000	430 000	284 000
Expenditure	1 501 000	1 378 000	215 000	333 000
Operating Profit	395 000	−173 000	215 000	−50 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	395 000	−173 000	215 000	−50 000
Tax	87 000	−38 000	47 000	−11 000
Net Income	308 000	−135 000	167 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	162 000	70 000	44 000	39 000
Total Current Assets	579 000	169 000	104 000	4 000
Total Assets	740 000	239 000	148 000	43 000
Total Retained Equity	236 000	−72 000	63 000	−104 000
Total Equity	275 000	−33 000	102 000	−65 000
Total Long-Term Debt	7 000	0	1 000	0
Total Current Debt	458 000	272 000	45 000	108 000
Total Equity and Debt	740 000	239 000	148 000	43 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 895 000	60 000	20 000	196 000
Other Income	0	1 145 000	410 000	88 000
Revenue	1 895 000	1 205 000	430 000	284 000
Cost of Goods Sold	441 000	566 000	71 000	71 000
Salary Costs	815 000	714 000	50 000	204 000
Depreciation	28 000	12 000	12 000	7 000
Impairment	0	0	0	0
Expenditure	1 501 000	1 378 000	215 000	333 000
Operating Profit	395 000	−173 000	215 000	−50 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	308 000	−135 000	167 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	37 000	0	29 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	162 000	32 000	44 000	10 000
Total Tangible Assets	162 000	32 000	44 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	162 000	70 000	44 000	39 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	530 000	169 000	86 000	0
Total Current Assets	579 000	169 000	104 000	4 000
Total Assets	740 000	239 000	148 000	43 000
Total Equity	275 000	−33 000	102 000	−65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	1 000	0
Creditors	160 000	35 000	19 000	11 000
Unpaid Taxes	154 000	147 000	2 000	8 000
Dividends	0	0	0	0
Other Current Debt	102 000	89 000	6 000	89 000
Total Current Debt	458 000	272 000	45 000	108 000
Total Equity and Debt	740 000	239 000	148 000	43 000

Financial indicators	2022	2021	2020	2019
Return on Equity	112 %	409,09 %	163,73 %	60 %
Debt-to-Equity Ratio	0,03	−0	0,01	−0
Operating Profit Margin	20,84 %	−14,36 %	50 %	−17,61 %
Current Ratio	1,26	0,62	2,31	0,04
Quick Ratio	1,26	0,62	2,31	0,04
Equity Ratio	0,37	−0,14	0,69	−1,51
Gross Profit Margin	76,73 %	53,03 %	83,49 %	75 %