SECTOR MEDIA AS

0678 OSLO

Finances

Share Ownership

Return on Equity

−13,75 %

Current Ratio

0,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	379 000	537 000	953 000	1 028 000
Net Income	−48 000	38 000	1 000	9 000
Total Assets	473 000	512 000	682 000	562 000
Total Equity	349 000	398 000	349 000	347 000

Income (NOK)	2022	2021	2020	2019
Revenue	379 000	537 000	953 000	1 028 000
Expenditure	427 000	489 000	952 000	1 016 000
Operating Profit	−48 000	49 000	1 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−48 000	49 000	1 000	12 000
Tax	0	11 000	0	3 000
Net Income	−48 000	38 000	1 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	424 000	424 000	424 000	445 000
Total Current Assets	49 000	88 000	258 000	117 000
Total Assets	473 000	512 000	682 000	562 000
Total Retained Equity	295 000	344 000	294 000	293 000
Total Equity	349 000	398 000	349 000	347 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	124 000	114 000	334 000	215 000
Total Equity and Debt	473 000	512 000	682 000	562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	379 000	537 000	953 000	1 028 000
Other Income	0	0	0	0
Revenue	379 000	537 000	953 000	1 028 000
Cost of Goods Sold	1 000	4 000	2 000	6 000
Salary Costs	295 000	344 000	658 000	786 000
Depreciation	0	0	0	0
Impairment	0	0	21 000	0
Expenditure	427 000	489 000	952 000	1 016 000
Operating Profit	−48 000	49 000	1 000	12 000
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	−48 000	38 000	1 000	9 000

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	420 000	420 000	420 000	441 000
Total Tangible Assets	420 000	420 000	420 000	441 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	4 000
Total Fixed Assets	424 000	424 000	424 000	445 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	47 000	77 000	92 000
Total Current Assets	49 000	88 000	258 000	117 000
Total Assets	473 000	512 000	682 000	562 000
Total Equity	349 000	398 000	349 000	347 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	12 000	164 000	34 000
Unpaid Taxes	35 000	37 000	77 000	84 000
Dividends	0	0	0	0
Other Current Debt	60 000	57 000	96 000	94 000
Total Current Debt	124 000	114 000	334 000	215 000
Total Equity and Debt	473 000	512 000	682 000	562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,75 %	9,55 %	0,29 %	2,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,66 %	9,12 %	0,1 %	1,17 %
Current Ratio	0,4	0,77	0,77	0,54
Quick Ratio	0,4	0,77	0,77	0,54
Equity Ratio	0,74	0,78	0,51	0,62
Gross Profit Margin	99,74 %	99,26 %	99,79 %	99,42 %