FOTBALLPROGRESJON NORGE AS

0663 OSLO

Finances

Return on Equity

−31,39 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 983 000	2 828 000	3 719 000	3 806 000
Net Income	−156 000	201 000	445 000	126 000
Total Assets	906 000	1 175 000	985 000	540 000
Total Equity	497 000	653 000	701 000	256 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 983 000	2 828 000	3 719 000	3 806 000
Expenditure	4 140 000	2 571 000	3 143 000	3 674 000
Operating Profit	−156 000	257 000	575 000	132 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	11 000	7 000
Financial Balance	0	−1 000	−11 000	−7 000
Earnings Before Tax	−156 000	256 000	564 000	126 000
Tax	0	55 000	119 000	0
Net Income	−156 000	201 000	445 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	29 000	53 000	226 000
Total Current Assets	876 000	1 146 000	932 000	314 000
Total Assets	906 000	1 175 000	985 000	540 000
Total Retained Equity	467 000	623 000	671 000	226 000
Total Equity	497 000	653 000	701 000	256 000
Total Long-Term Debt	0	0	17 000	154 000
Total Current Debt	409 000	522 000	267 000	130 000
Total Equity and Debt	906 000	1 175 000	985 000	540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 983 000	2 828 000	3 719 000	3 806 000
Other Income	0	0	0	0
Revenue	3 983 000	2 828 000	3 719 000	3 806 000
Cost of Goods Sold	1 199 000	1 034 000	1 329 000	1 939 000
Salary Costs	2 485 000	1 169 000	1 340 000	1 368 000
Depreciation	29 000	28 000	56 000	19 000
Impairment	0	0	0	0
Expenditure	4 140 000	2 571 000	3 143 000	3 674 000
Operating Profit	−156 000	257 000	575 000	132 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	11 000	7 000
Financial Balance	0	−1 000	−11 000	−7 000
Dividends	0	300 000	0	0
Net Income	−156 000	201 000	445 000	126 000

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	29 000	53 000	226 000
Total Tangible Assets	0	29 000	53 000	226 000
Total Fiancial Fixed Assets	30 000	0	0	0
Total Fixed Assets	30 000	29 000	53 000	226 000
Stock	0	0	0	0
Total Investments	251 000	251 000	0	0
Cash, Bank	444 000	806 000	832 000	179 000
Total Current Assets	876 000	1 146 000	932 000	314 000
Total Assets	906 000	1 175 000	985 000	540 000
Total Equity	497 000	653 000	701 000	256 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	17 000	154 000
Creditors	100 000	117 000	23 000	29 000
Unpaid Taxes	164 000	90 000	84 000	30 000
Dividends	0	300 000	0	0
Other Current Debt	145 000	260 000	41 000	102 000
Total Current Debt	409 000	522 000	267 000	130 000
Total Equity and Debt	906 000	1 175 000	985 000	540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,39 %	30,78 %	63,48 %	49,22 %
Debt-to-Equity Ratio	0	0	0,02	0,6
Operating Profit Margin	−3,92 %	9,09 %	15,46 %	3,47 %
Current Ratio	2,14	2,2	3,49	2,42
Quick Ratio	2,14	2,2	3,49	2,42
Equity Ratio	0,55	0,56	0,71	0,47
Gross Profit Margin	69,9 %	63,44 %	64,26 %	49,05 %