MUSIC SUPER CIRCUS NORWAY AS

0268 OSLO

Finances

Share Ownership

Return on Equity

121,09 %

Current Ratio

2,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 234 000	602 000	716 000	356 000
Net Income	930 000	461 000	328 000	273 000
Total Assets	1 449 000	672 000	475 000	380 000
Total Equity	768 000	137 000	76 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 234 000	602 000	716 000	356 000
Expenditure	15 000	11 000	293 000	8 000
Operating Profit	1 220 000	591 000	424 000	349 000
Financial Income	1 000	0	0	0
Financial Costs	28 000	0	3 000	0
Financial Balance	−27 000	0	−3 000	0
Earnings Before Tax	1 193 000	591 000	421 000	349 000
Tax	262 000	130 000	93 000	76 000
Net Income	930 000	461 000	328 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 449 000	672 000	475 000	380 000
Total Assets	1 449 000	672 000	475 000	380 000
Total Retained Equity	743 000	112 000	51 000	23 000
Total Equity	768 000	137 000	76 000	48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	682 000	535 000	399 000	332 000
Total Equity and Debt	1 449 000	672 000	475 000	380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 234 000	602 000	716 000	356 000
Other Income	0	0	0	0
Revenue	1 234 000	602 000	716 000	356 000
Cost of Goods Sold	0	0	279 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 000	11 000	293 000	8 000
Operating Profit	1 220 000	591 000	424 000	349 000
Financial Income	1 000	0	0	0
Financial Costs	28 000	0	3 000	0
Financial Balance	−27 000	0	−3 000	0
Dividends	300 000	400 000	300 000	250 000
Net Income	930 000	461 000	328 000	273 000

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	1 449 000	670 000	475 000	380 000
Total Current Assets	1 449 000	672 000	475 000	380 000
Total Assets	1 449 000	672 000	475 000	380 000
Total Equity	768 000	137 000	76 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	114 000	0	0	0
Dividends	300 000	400 000	300 000	250 000
Other Current Debt	5 000	5 000	6 000	6 000
Total Current Debt	682 000	535 000	399 000	332 000
Total Equity and Debt	1 449 000	672 000	475 000	380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	121,09 %	336,5 %	431,58 %	568,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	98,87 %	98,17 %	59,22 %	98,03 %
Current Ratio	2,12	1,26	1,19	1,14
Quick Ratio	2,12	1,26	1,19	1,14
Equity Ratio	0,53	0,2	0,16	0,13
Gross Profit Margin	100 %	100 %	61,03 %	100 %