MYSEN TENNISKLUBB

1850 MYSEN

Finances

Share Ownership

Return on Equity

9,52 %

Current Ratio

3,83

Debt-to-Equity Ratio

1,71

Key figures (NOK)	2022	2021	2020
Revenue	1 820 000	1 563 000	602 000
Net Income	214 000	645 000	6 000
Total Assets	6 288 000	9 198 000	12 701 000
Total Equity	2 249 000	2 034 000	1 390 000

Income (NOK)	2022	2021	2020
Revenue	1 820 000	1 563 000	602 000
Expenditure	148 000	93 000	−224 000
Operating Profit	212 000	642 000	5 000
Financial Income	3 000	3 000	2 000
Financial Costs	0	0	0
Financial Balance	3 000	3 000	2 000
Earnings Before Tax	214 000	645 000	6 000
Tax	0	0	0
Net Income	214 000	645 000	6 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	5 511 000	6 710 000	11 168 000
Total Current Assets	778 000	2 488 000	1 533 000
Total Assets	6 288 000	9 198 000	12 701 000
Total Retained Equity	0	0	0
Total Equity	2 249 000	2 034 000	1 390 000
Total Long-Term Debt	3 837 000	6 982 000	10 982 000
Total Current Debt	203 000	182 000	329 000
Total Equity and Debt	6 288 000	9 198 000	12 701 000

Cash flow (NOK)	2022	2021	2020
Sales Income	82 000	86 000	34 000
Other Income	1 738 000	1 477 000	568 000
Revenue	1 820 000	1 563 000	602 000
Cost of Goods Sold	206 000	131 000	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	148 000	93 000	−224 000
Operating Profit	212 000	642 000	5 000
Financial Income	3 000	3 000	2 000
Financial Costs	0	0	0
Financial Balance	3 000	3 000	2 000
Dividends	0	0	0
Net Income	214 000	645 000	6 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	5 421 000	6 680 000	11 168 000
Machinery and Plant Facilities	0	0	0
Fixtures	35 000	0	0
Total Tangible Assets	5 455 000	6 680 000	11 168 000
Total Fiancial Fixed Assets	55 000	30 000	0
Total Fixed Assets	5 511 000	6 710 000	11 168 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	778 000	2 488 000	1 468 000
Total Current Assets	778 000	2 488 000	1 533 000
Total Assets	6 288 000	9 198 000	12 701 000
Total Equity	2 249 000	2 034 000	1 390 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 837 000	6 982 000	10 982 000
Creditors	110 000	0	329 000
Unpaid Taxes	4 000	0	0
Dividends	0	0	0
Other Current Debt	89 000	182 000	0
Total Current Debt	203 000	182 000	329 000
Total Equity and Debt	6 288 000	9 198 000	12 701 000

Financial indicators	2022	2021	2020
Return on Equity	9,52 %	31,71 %	0,43 %
Debt-to-Equity Ratio	1,71	3,43	7,9
Operating Profit Margin	11,65 %	41,07 %	0,83 %
Current Ratio	3,83	13,67	4,66
Quick Ratio	3,83	13,67	4,66
Equity Ratio	0,36	0,22	0,11
Gross Profit Margin	88,68 %	91,62 %	100 %