MUSCLE ANIMATIONS AS

0585 OSLO

Finances

Share Ownership

Return on Equity

−4,44 %

Current Ratio

2,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	469 000	622 000	546 000	476 000
Net Income	−11 000	−3 000	114 000	−33 000
Total Assets	403 000	335 000	891 000	481 000
Total Equity	248 000	259 000	262 000	148 000

Income (NOK)	2022	2021	2020	2019
Revenue	469 000	622 000	546 000	476 000
Expenditure	480 000	625 000	433 000	509 000
Operating Profit	−11 000	−3 000	113 000	−32 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	−11 000	−3 000	114 000	−33 000
Tax	0	0	0	0
Net Income	−11 000	−3 000	114 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	403 000	335 000	891 000	481 000
Total Assets	403 000	335 000	891 000	481 000
Total Retained Equity	218 000	229 000	232 000	118 000
Total Equity	248 000	259 000	262 000	148 000
Total Long-Term Debt	0	0	200 000	200 000
Total Current Debt	155 000	76 000	429 000	133 000
Total Equity and Debt	403 000	335 000	891 000	481 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	469 000	622 000	246 000	376 000
Other Income	0	0	300 000	100 000
Revenue	469 000	622 000	546 000	476 000
Cost of Goods Sold	0	0	0	0
Salary Costs	441 000	497 000	330 000	420 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	480 000	625 000	433 000	509 000
Operating Profit	−11 000	−3 000	113 000	−32 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	−11 000	−3 000	114 000	−33 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	296 000	99 000	216 000	268 000
Total Current Assets	403 000	335 000	891 000	481 000
Total Assets	403 000	335 000	891 000	481 000
Total Equity	248 000	259 000	262 000	148 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	200 000	200 000
Creditors	0	0	3 000	1 000
Unpaid Taxes	95 000	7 000	106 000	72 000
Dividends	0	0	0	0
Other Current Debt	59 000	69 000	320 000	60 000
Total Current Debt	155 000	76 000	429 000	133 000
Total Equity and Debt	403 000	335 000	891 000	481 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,44 %	−1,16 %	43,51 %	−22,3 %
Debt-to-Equity Ratio	0	0	0,76	1,35
Operating Profit Margin	−2,35 %	−0,48 %	20,7 %	−6,72 %
Current Ratio	2,6	4,41	2,08	3,62
Quick Ratio	2,6	4,41	2,08	3,62
Equity Ratio	0,62	0,77	0,29	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %