EVOLUTION KAMPSPORTSENTER AS

5416 STORD

Finances

Return on Equity

6,82 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 000	10 000	83 000	184 000
Net Income	−12 000	−7 000	−36 000	−32 000
Total Assets	17 000	31 000	39 000	22 000
Total Equity	−176 000	−164 000	−157 000	−121 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 000	10 000	83 000	184 000
Expenditure	15 000	17 000	118 000	216 000
Operating Profit	−12 000	−7 000	−35 000	−32 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−12 000	−7 000	−36 000	−32 000
Tax	0	0	0	0
Net Income	−12 000	−7 000	−36 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	36 000	21 000
Total Current Assets	2 000	16 000	4 000	2 000
Total Assets	17 000	31 000	39 000	22 000
Total Retained Equity	−206 000	−194 000	−187 000	−151 000
Total Equity	−176 000	−164 000	−157 000	−121 000
Total Long-Term Debt	193 000	194 000	195 000	132 000
Total Current Debt	0	1 000	1 000	11 000
Total Equity and Debt	17 000	31 000	39 000	22 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	10 000	83 000	184 000
Other Income	0	0	0	0
Revenue	3 000	10 000	83 000	184 000
Cost of Goods Sold	0	0	0	32 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 000	17 000	118 000	216 000
Operating Profit	−12 000	−7 000	−35 000	−32 000
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	−12 000	−7 000	−36 000	−32 000

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	15 000	15 000	36 000	21 000
Total Fixed Assets	15 000	15 000	36 000	21 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	16 000	4 000	0
Total Current Assets	2 000	16 000	4 000	2 000
Total Assets	17 000	31 000	39 000	22 000
Total Equity	−176 000	−164 000	−157 000	−121 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	193 000	194 000	195 000	132 000
Creditors	0	1 000	1 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	7 000
Total Current Debt	0	1 000	1 000	11 000
Total Equity and Debt	17 000	31 000	39 000	22 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,82 %	4,27 %	22,93 %	26,45 %
Debt-to-Equity Ratio	−1,1	−1,18	−1,24	−1,09
Operating Profit Margin	−400 %	−70 %	−42,17 %	−17,39 %
Current Ratio	-	16	4	0,18
Quick Ratio	-	16	4	0,18
Equity Ratio	−10,35	−5,29	−4,03	−5,5
Gross Profit Margin	100 %	100 %	100 %	82,61 %