MYSCORE AS

0667 OSLO

Finances

Share Ownership

Return on Equity

18,22 %

Current Ratio

3,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 184 000	5 113 000	3 419 000	208 000
Net Income	388 000	836 000	453 000	−42 000
Total Assets	3 024 000	2 663 000	1 314 000	501 000
Total Equity	2 130 000	1 742 000	906 000	453 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 184 000	5 113 000	3 419 000	208 000
Expenditure	3 668 000	4 006 000	2 838 000	263 000
Operating Profit	516 000	1 106 000	582 000	−55 000
Financial Income	3 000	2 000	1 000	0
Financial Costs	25 000	25 000	0	0
Financial Balance	−22 000	−23 000	1 000	0
Earnings Before Tax	493 000	1 084 000	583 000	−55 000
Tax	105 000	247 000	130 000	−13 000
Net Income	388 000	836 000	453 000	−42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	297 000	343 000	381 000	140 000
Total Current Assets	2 727 000	2 320 000	933 000	361 000
Total Assets	3 024 000	2 663 000	1 314 000	501 000
Total Retained Equity	1 630 000	1 242 000	406 000	−47 000
Total Equity	2 130 000	1 742 000	906 000	453 000
Total Long-Term Debt	0	0	4 000	0
Total Current Debt	894 000	921 000	404 000	48 000
Total Equity and Debt	3 024 000	2 663 000	1 314 000	501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 184 000	5 113 000	3 419 000	208 000
Other Income	0	0	0	0
Revenue	4 184 000	5 113 000	3 419 000	208 000
Cost of Goods Sold	308 000	439 000	593 000	50 000
Salary Costs	2 657 000	2 789 000	1 507 000	0
Depreciation	49 000	61 000	73 000	9 000
Impairment	0	0	0	0
Expenditure	3 668 000	4 006 000	2 838 000	263 000
Operating Profit	516 000	1 106 000	582 000	−55 000
Financial Income	3 000	2 000	1 000	0
Financial Costs	25 000	25 000	0	0
Financial Balance	−22 000	−23 000	1 000	0
Dividends	0	0	0	0
Net Income	388 000	836 000	453 000	−42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	197 000	243 000	281 000	140 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	100 000	100 000	100 000	0
Total Tangible Assets	100 000	100 000	100 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	297 000	343 000	381 000	140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 542 000	1 276 000	636 000	240 000
Total Current Assets	2 727 000	2 320 000	933 000	361 000
Total Assets	3 024 000	2 663 000	1 314 000	501 000
Total Equity	2 130 000	1 742 000	906 000	453 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	0
Creditors	18 000	41 000	57 000	59 000
Unpaid Taxes	297 000	159 000	97 000	−10 000
Dividends	0	0	0	0
Other Current Debt	474 000	471 000	137 000	0
Total Current Debt	894 000	921 000	404 000	48 000
Total Equity and Debt	3 024 000	2 663 000	1 314 000	501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,22 %	47,99 %	50 %	−9,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,33 %	21,63 %	17,02 %	−26,44 %
Current Ratio	3,05	2,52	2,31	7,52
Quick Ratio	3,05	2,52	2,31	7,52
Equity Ratio	0,7	0,65	0,69	0,9
Gross Profit Margin	92,64 %	91,41 %	82,66 %	75,96 %