COSMO INTERNATIONAL FOOTBALL ACADEMY AS

2636 ØYER

Finances

Share Ownership

Return on Equity

104,17 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	162 000	10 000	318 000	526 000
Net Income	25 000	−32 000	95 000	69 000
Total Assets	25 000	258 000	247 000	127 000
Total Equity	24 000	162 000	194 000	99 000

Income (NOK)	2022	2021	2020	2019
Revenue	162 000	10 000	318 000	526 000
Expenditure	99 000	40 000	223 000	435 000
Operating Profit	62 000	−30 000	94 000	91 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−12 000	0	0	0
Earnings Before Tax	50 000	−31 000	94 000	90 000
Tax	25 000	1 000	−1 000	22 000
Net Income	25 000	−32 000	95 000	69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	256 000	241 000	73 000
Total Current Assets	24 000	2 000	6 000	54 000
Total Assets	25 000	258 000	247 000	127 000
Total Retained Equity	−6 000	132 000	164 000	69 000
Total Equity	24 000	162 000	194 000	99 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	96 000	53 000	28 000
Total Equity and Debt	25 000	258 000	247 000	127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	72 000	10 000	318 000	526 000
Other Income	90 000	0	0	0
Revenue	162 000	10 000	318 000	526 000
Cost of Goods Sold	54 000	0	0	214 000
Salary Costs	0	0	84 000	75 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	99 000	40 000	223 000	435 000
Operating Profit	62 000	−30 000	94 000	91 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−12 000	0	0	0
Dividends	163 000	0	0	0
Net Income	25 000	−32 000	95 000	69 000

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	1 000	256 000	241 000	73 000
Total Fixed Assets	1 000	256 000	241 000	73 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	1 000	15 000	54 000
Total Current Assets	24 000	2 000	6 000	54 000
Total Assets	25 000	258 000	247 000	127 000
Total Equity	24 000	162 000	194 000	99 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−3 000	2 000	5 000	−6 000
Unpaid Taxes	0	1 000	2 000	7 000
Dividends	163 000	0	0	0
Other Current Debt	0	93 000	26 000	6 000
Total Current Debt	1 000	96 000	53 000	28 000
Total Equity and Debt	25 000	258 000	247 000	127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,17 %	−19,75 %	48,97 %	69,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,27 %	−300 %	29,56 %	17,3 %
Current Ratio	24	0,02	0,11	1,93
Quick Ratio	24	0,02	0,11	1,93
Equity Ratio	0,96	0,63	0,79	0,78
Gross Profit Margin	66,67 %	100 %	100 %	59,32 %