SPARK STUDIO AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

39,19 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 400 000	4 646 000	4 235 000	4 608 000
Net Income	252 000	531 000	157 000	73 000
Total Assets	1 873 000	2 389 000	2 045 000	2 033 000
Total Equity	643 000	891 000	860 000	1 003 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 400 000	4 646 000	4 235 000	4 608 000
Expenditure	4 077 000	3 965 000	4 049 000	4 502 000
Operating Profit	323 000	682 000	185 000	106 000
Financial Income	2 000	0	0	0
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Earnings Before Tax	323 000	681 000	184 000	105 000
Tax	71 000	150 000	28 000	33 000
Net Income	252 000	531 000	157 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	149 000	227 000	207 000	75 000
Total Current Assets	1 724 000	2 162 000	1 838 000	1 958 000
Total Assets	1 873 000	2 389 000	2 045 000	2 033 000
Total Retained Equity	612 000	861 000	830 000	973 000
Total Equity	643 000	891 000	860 000	1 003 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 230 000	1 498 000	1 185 000	1 030 000
Total Equity and Debt	1 873 000	2 389 000	2 045 000	2 033 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 400 000	4 646 000	4 120 000	4 608 000
Other Income	0	0	115 000	0
Revenue	4 400 000	4 646 000	4 235 000	4 608 000
Cost of Goods Sold	8 000	28 000	20 000	14 000
Salary Costs	3 208 000	3 063 000	3 313 000	3 718 000
Depreciation	85 000	76 000	75 000	66 000
Impairment	0	0	0	0
Expenditure	4 077 000	3 965 000	4 049 000	4 502 000
Operating Profit	323 000	682 000	185 000	106 000
Financial Income	2 000	0	0	0
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Dividends	500 000	500 000	300 000	0
Net Income	252 000	531 000	157 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	21 000	8 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	121 000	207 000	199 000	75 000
Total Tangible Assets	121 000	207 000	199 000	75 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	149 000	227 000	207 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 237 000	1 368 000	1 323 000	801 000
Total Current Assets	1 724 000	2 162 000	1 838 000	1 958 000
Total Assets	1 873 000	2 389 000	2 045 000	2 033 000
Total Equity	643 000	891 000	860 000	1 003 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 000	31 000	74 000	65 000
Unpaid Taxes	350 000	539 000	485 000	603 000
Dividends	500 000	500 000	300 000	0
Other Current Debt	780 000	767 000	591 000	328 000
Total Current Debt	1 230 000	1 498 000	1 185 000	1 030 000
Total Equity and Debt	1 873 000	2 389 000	2 045 000	2 033 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,19 %	59,6 %	18,26 %	7,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,34 %	14,68 %	4,37 %	2,3 %
Current Ratio	1,4	1,44	1,55	1,9
Quick Ratio	1,4	1,44	1,55	1,9
Equity Ratio	0,34	0,37	0,42	0,49
Gross Profit Margin	99,82 %	99,4 %	99,53 %	99,7 %