MYYNTI AS

0139 OSLO

Finances

Share Ownership

Return on Equity

−10,79 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0,02

Key figures (NOK)	2021	2020	2019	2018
Revenue	237 000	533 000	896 000	1 005 000
Net Income	56 000	61 000	−312 000	44 000
Total Assets	101 000	80 000	181 000	221 000
Total Equity	−519 000	−574 000	−635 000	−323 000

Income (NOK)	2021	2020	2019	2018
Revenue	237 000	533 000	896 000	1 005 000
Expenditure	180 000	471 000	1 205 000	956 000
Operating Profit	58 000	62 000	−309 000	48 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	2 000	3 000	4 000
Financial Balance	−2 000	−2 000	−3 000	−3 000
Earnings Before Tax	56 000	61 000	−312 000	44 000
Tax	0	0	0	0
Net Income	56 000	61 000	−312 000	44 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	11 000	22 000	18 000	13 000
Total Current Assets	90 000	58 000	163 000	209 000
Total Assets	101 000	80 000	181 000	221 000
Total Retained Equity	−629 000	−684 000	−745 000	−433 000
Total Equity	−519 000	−574 000	−635 000	−323 000
Total Long-Term Debt	10 000	10 000	10 000	10 000
Total Current Debt	610 000	644 000	806 000	535 000
Total Equity and Debt	101 000	80 000	181 000	221 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	236 000	517 000	863 000	1 005 000
Other Income	1 000	16 000	33 000	0
Revenue	237 000	533 000	896 000	1 005 000
Cost of Goods Sold	5 000	29 000	136 000	283 000
Salary Costs	101 000	349 000	713 000	218 000
Depreciation	9 000	9 000	20 000	18 000
Impairment	0	0	0	0
Expenditure	180 000	471 000	1 205 000	956 000
Operating Profit	58 000	62 000	−309 000	48 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	2 000	3 000	4 000
Financial Balance	−2 000	−2 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	56 000	61 000	−312 000	44 000

Balance details (NOK)	2021	2020	2019	2018
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	1 000	9 000	18 000	13 000
Total Tangible Assets	1 000	9 000	18 000	13 000
Total Fiancial Fixed Assets	10 000	13 000	0	0
Total Fixed Assets	11 000	22 000	18 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	36 000	2 000	14 000
Total Current Assets	90 000	58 000	163 000	209 000
Total Assets	101 000	80 000	181 000	221 000
Total Equity	−519 000	−574 000	−635 000	−323 000
Short-Term Group Debt	508 000	508 000	518 000	303 000
Total Long-Term Debt	10 000	10 000	10 000	10 000
Creditors	22 000	10 000	18 000	41 000
Unpaid Taxes	41 000	90 000	146 000	121 000
Dividends	0	0	0	0
Other Current Debt	39 000	37 000	124 000	70 000
Total Current Debt	610 000	644 000	806 000	535 000
Total Equity and Debt	101 000	80 000	181 000	221 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−10,79 %	−10,63 %	49,13 %	−13,62 %
Debt-to-Equity Ratio	−0,02	−0,02	−0,02	−0,03
Operating Profit Margin	24,47 %	11,63 %	−34,49 %	4,78 %
Current Ratio	0,15	0,09	0,2	0,39
Quick Ratio	0,15	0,09	0,2	0,39
Equity Ratio	−5,14	−7,18	−3,51	−1,46
Gross Profit Margin	97,89 %	94,56 %	84,82 %	71,84 %