BLUESETTE MEDIA AS

7046 TRONDHEIM

Finances

Share Ownership

Return on Equity

600 %

Current Ratio

0,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	113 000	19 000	93 000	120 000
Net Income	24 000	−21 000	−14 000	−3 000
Total Assets	52 000	51 000	1 000	14 000
Total Equity	4 000	−20 000	1 000	14 000

Income (NOK)	2022	2021	2020	2019
Revenue	113 000	19 000	93 000	120 000
Expenditure	82 000	50 000	107 000	122 000
Operating Profit	31 000	−31 000	−14 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	31 000	−31 000	−14 000	−3 000
Tax	7 000	−10 000	0	0
Net Income	24 000	−21 000	−14 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	31 000	0	0
Total Current Assets	35 000	20 000	1 000	14 000
Total Assets	52 000	51 000	1 000	14 000
Total Retained Equity	−24 000	−48 000	−27 000	−14 000
Total Equity	4 000	−20 000	1 000	14 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	48 000	71 000	1 000	0
Total Equity and Debt	52 000	51 000	1 000	14 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	113 000	19 000	93 000	120 000
Other Income	0	0	0	0
Revenue	113 000	19 000	93 000	120 000
Cost of Goods Sold	55 000	13 000	0	0
Salary Costs	0	0	0	0
Depreciation	7 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	82 000	50 000	107 000	122 000
Operating Profit	31 000	−31 000	−14 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	24 000	−21 000	−14 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	10 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	20 000	0	0
Total Tangible Assets	13 000	20 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	31 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	35 000	0	1 000	5 000
Total Current Assets	35 000	20 000	1 000	14 000
Total Assets	52 000	51 000	1 000	14 000
Total Equity	4 000	−20 000	1 000	14 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	48 000	71 000	0	0
Total Current Debt	48 000	71 000	1 000	0
Total Equity and Debt	52 000	51 000	1 000	14 000

Financial indicators	2022	2021	2020	2019
Return on Equity	600 %	105 %	−1 400 %	−21,43 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	27,43 %	−163,16 %	−15,05 %	−2,5 %
Current Ratio	0,73	0,28	1	-
Quick Ratio	0,73	0,28	1	-
Equity Ratio	0,08	−0,39	1	1
Gross Profit Margin	51,33 %	31,58 %	100 %	100 %