FRONTLINE MUAY THAI KAMPSPORTSENTER AS

0663 OSLO

Finances

Share Ownership

Return on Equity

302,78 %

Current Ratio

0,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	9 387 000	7 718 000	8 518 000
Net Income	327 000	598 000	1 613 000
Total Assets	3 151 000	4 252 000	4 213 000
Total Equity	108 000	582 000	1 654 000

Income (NOK)	2022	2021	2020
Revenue	9 387 000	7 718 000	8 518 000
Expenditure	8 787 000	7 003 000	6 558 000
Operating Profit	599 000	713 000	1 960 000
Financial Income	3 000	2 000	1 000
Financial Costs	49 000	1 000	4 000
Financial Balance	−46 000	1 000	−3 000
Earnings Before Tax	553 000	715 000	1 956 000
Tax	226 000	117 000	343 000
Net Income	327 000	598 000	1 613 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 580 000	1 226 000	1 445 000
Total Current Assets	1 570 000	3 026 000	2 768 000
Total Assets	3 151 000	4 252 000	4 213 000
Total Retained Equity	78 000	552 000	1 623 000
Total Equity	108 000	582 000	1 654 000
Total Long-Term Debt	0	67 000	0
Total Current Debt	3 042 000	3 603 000	2 559 000
Total Equity and Debt	3 151 000	4 252 000	4 213 000

Cash flow (NOK)	2022	2021	2020
Sales Income	9 387 000	7 577 000	8 518 000
Other Income	0	140 000	0
Revenue	9 387 000	7 718 000	8 518 000
Cost of Goods Sold	1 792 000	1 387 000	1 072 000
Salary Costs	813 000	1 165 000	225 000
Depreciation	279 000	247 000	235 000
Impairment	0	0	0
Expenditure	8 787 000	7 003 000	6 558 000
Operating Profit	599 000	713 000	1 960 000
Financial Income	3 000	2 000	1 000
Financial Costs	49 000	1 000	4 000
Financial Balance	−46 000	1 000	−3 000
Dividends	800 000	1 600 000	0
Net Income	327 000	598 000	1 613 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	1 122 000	768 000	987 000
Total Tangible Assets	1 122 000	768 000	987 000
Total Fiancial Fixed Assets	458 000	458 000	458 000
Total Fixed Assets	1 580 000	1 226 000	1 445 000
Stock	552 000	712 000	523 000
Total Investments	0	0	0
Cash, Bank	707 000	1 241 000	1 897 000
Total Current Assets	1 570 000	3 026 000	2 768 000
Total Assets	3 151 000	4 252 000	4 213 000
Total Equity	108 000	582 000	1 654 000
Short-Term Group Debt	374 000	365 000	1 276 000
Total Long-Term Debt	0	67 000	0
Creditors	248 000	125 000	119 000
Unpaid Taxes	301 000	196 000	53 000
Dividends	800 000	1 600 000	0
Other Current Debt	1 025 000	1 287 000	749 000
Total Current Debt	3 042 000	3 603 000	2 559 000
Total Equity and Debt	3 151 000	4 252 000	4 213 000

Financial indicators	2022	2021	2020
Return on Equity	302,78 %	102,75 %	97,52 %
Debt-to-Equity Ratio	0	0,12	0
Operating Profit Margin	6,38 %	9,24 %	23,01 %
Current Ratio	0,52	0,84	1,08
Quick Ratio	0,63	1,05	1,36
Equity Ratio	0,03	0,14	0,39
Gross Profit Margin	80,91 %	82,03 %	87,41 %