FC OSLO AS

0164 OSLO

Finances

Share Ownership

Return on Equity

17,39 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	234 000	171 000	191 000	229 000
Net Income	4 000	3 000	15 000	−10 000
Total Assets	54 000	54 000	53 000	58 000
Total Equity	23 000	19 000	15 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	234 000	171 000	191 000	229 000
Expenditure	229 000	167 000	175 000	239 000
Operating Profit	4 000	3 000	15 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	4 000	3 000	15 000	−10 000
Tax	0	0	0	0
Net Income	4 000	3 000	15 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	54 000	54 000	53 000	58 000
Total Assets	54 000	54 000	53 000	58 000
Total Retained Equity	−7 000	−11 000	−15 000	−30 000
Total Equity	23 000	19 000	15 000	0
Total Long-Term Debt	0	11 000	13 000	31 000
Total Current Debt	31 000	25 000	25 000	27 000
Total Equity and Debt	54 000	54 000	53 000	58 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 000	117 000	130 000	171 000
Other Income	55 000	53 000	61 000	58 000
Revenue	234 000	171 000	191 000	229 000
Cost of Goods Sold	4 000	5 000	16 000	13 000
Salary Costs	81 000	16 000	42 000	90 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	229 000	167 000	175 000	239 000
Operating Profit	4 000	3 000	15 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	4 000	3 000	15 000	−10 000

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	3 000	2 000	2 000	2 000
Total Investments	0	0	0	0
Cash, Bank	51 000	52 000	51 000	56 000
Total Current Assets	54 000	54 000	53 000	58 000
Total Assets	54 000	54 000	53 000	58 000
Total Equity	23 000	19 000	15 000	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	11 000	13 000	31 000
Creditors	0	0	0	0
Unpaid Taxes	7 000	1 000	1 000	3 000
Dividends	0	0	0	0
Other Current Debt	24 000	24 000	24 000	24 000
Total Current Debt	31 000	25 000	25 000	27 000
Total Equity and Debt	54 000	54 000	53 000	58 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,39 %	15,79 %	100 %	-
Debt-to-Equity Ratio	0	0,58	0,87	-
Operating Profit Margin	1,71 %	1,75 %	7,85 %	−4,37 %
Current Ratio	1,74	2,16	2,12	2,15
Quick Ratio	1,93	2,35	2,3	2,32
Equity Ratio	0,43	0,35	0,28	0
Gross Profit Margin	98,29 %	97,08 %	91,62 %	94,32 %