WEMBLEY SPORTS BAR AS

0573 OSLO

Finances

Share Ownership

Return on Equity

3,56 %

Current Ratio

0,17

Debt-to-Equity Ratio

−1,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 515 000	1 171 000	1 098 000	1 367 000
Net Income	−12 000	229 000	−36 000	−272 000
Total Assets	1 088 000	1 151 000	1 292 000	1 241 000
Total Equity	−337 000	−325 000	−555 000	−519 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 515 000	1 171 000	1 098 000	1 367 000
Expenditure	1 527 000	876 000	1 120 000	1 478 000
Operating Profit	−11 000	295 000	−23 000	−112 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	−12 000	295 000	−23 000	−112 000
Tax	0	65 000	12 000	160 000
Net Income	−12 000	229 000	−36 000	−272 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	926 000	981 000	1 054 000	1 127 000
Total Current Assets	162 000	170 000	238 000	114 000
Total Assets	1 088 000	1 151 000	1 292 000	1 241 000
Total Retained Equity	−367 000	−355 000	−585 000	−549 000
Total Equity	−337 000	−325 000	−555 000	−519 000
Total Long-Term Debt	459 000	459 000	393 000	381 000
Total Current Debt	966 000	1 018 000	1 454 000	1 379 000
Total Equity and Debt	1 088 000	1 151 000	1 292 000	1 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 494 000	938 000	972 000	1 366 000
Other Income	20 000	233 000	126 000	1 000
Revenue	1 515 000	1 171 000	1 098 000	1 367 000
Cost of Goods Sold	731 000	500 000	460 000	837 000
Salary Costs	367 000	23 000	172 000	230 000
Depreciation	75 000	73 000	73 000	67 000
Impairment	0	0	0	0
Expenditure	1 527 000	876 000	1 120 000	1 478 000
Operating Profit	−11 000	295 000	−23 000	−112 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	−12 000	229 000	−36 000	−272 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	894 000	959 000	1 024 000	1 089 000
Total Intangible Assets	894 000	959 000	1 024 000	1 089 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	22 000	30 000	38 000
Total Tangible Assets	32 000	22 000	30 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	926 000	981 000	1 054 000	1 127 000
Stock	49 000	24 000	23 000	23 000
Total Investments	0	0	0	0
Cash, Bank	87 000	134 000	142 000	11 000
Total Current Assets	162 000	170 000	238 000	114 000
Total Assets	1 088 000	1 151 000	1 292 000	1 241 000
Total Equity	−337 000	−325 000	−555 000	−519 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	459 000	459 000	393 000	381 000
Creditors	31 000	43 000	105 000	−4 000
Unpaid Taxes	48 000	43 000	143 000	96 000
Dividends	0	0	0	0
Other Current Debt	887 000	932 000	1 206 000	1 287 000
Total Current Debt	966 000	1 018 000	1 454 000	1 379 000
Total Equity and Debt	1 088 000	1 151 000	1 292 000	1 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,56 %	−70,46 %	6,49 %	52,41 %
Debt-to-Equity Ratio	−1,36	−1,41	−0,71	−0,73
Operating Profit Margin	−0,73 %	25,19 %	−2,09 %	−8,19 %
Current Ratio	0,17	0,17	0,16	0,08
Quick Ratio	0,18	0,17	0,17	0,08
Equity Ratio	−0,31	−0,28	−0,43	−0,42
Gross Profit Margin	51,75 %	57,3 %	58,11 %	38,77 %