MYSEN TENNISAKADEMI AS

1555 SON

Finances

Share Ownership

Return on Equity

6 %

Current Ratio

6,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	478 000	367 000	160 000
Net Income	6 000	9 000	60 000
Total Assets	117 000	161 000	157 000
Total Equity	100 000	94 000	84 000

Income (NOK)	2022	2021	2020
Revenue	478 000	367 000	160 000
Expenditure	471 000	355 000	83 000
Operating Profit	8 000	12 000	77 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	8 000	12 000	77 000
Tax	2 000	3 000	17 000
Net Income	6 000	9 000	60 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	117 000	161 000	157 000
Total Assets	117 000	161 000	157 000
Total Retained Equity	75 000	69 000	60 000
Total Equity	100 000	94 000	84 000
Total Long-Term Debt	0	0	0
Total Current Debt	17 000	68 000	73 000
Total Equity and Debt	117 000	161 000	157 000

Cash flow (NOK)	2022	2021	2020
Sales Income	478 000	367 000	160 000
Other Income	0	0	0
Revenue	478 000	367 000	160 000
Cost of Goods Sold	320 000	201 000	43 000
Salary Costs	52 000	44 000	1 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	471 000	355 000	83 000
Operating Profit	8 000	12 000	77 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	6 000	9 000	60 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	68 000	108 000	108 000
Total Investments	0	0	0
Cash, Bank	15 000	16 000	25 000
Total Current Assets	117 000	161 000	157 000
Total Assets	117 000	161 000	157 000
Total Equity	100 000	94 000	84 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	32 000	56 000
Unpaid Taxes	1 000	4 000	0
Dividends	0	0	0
Other Current Debt	15 000	29 000	0
Total Current Debt	17 000	68 000	73 000
Total Equity and Debt	117 000	161 000	157 000

Financial indicators	2022	2021	2020
Return on Equity	6 %	9,57 %	71,43 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	1,67 %	3,27 %	48,13 %
Current Ratio	6,88	2,37	2,15
Quick Ratio	−2,29	−4,03	−4,49
Equity Ratio	0,85	0,58	0,54
Gross Profit Margin	33,05 %	45,23 %	73,13 %