INSIDE SPORT AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

95,83 %

Current Ratio

3,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	484 000	361 000	375 000	328 000
Net Income	92 000	−133 000	8 000	85 000
Total Assets	128 000	127 000	175 000	163 000
Total Equity	96 000	3 000	137 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	484 000	361 000	375 000	328 000
Expenditure	390 000	493 000	365 000	242 000
Operating Profit	94 000	−132 000	11 000	86 000
Financial Income	1 000	0	7 000	0
Financial Costs	3 000	1 000	8 000	0
Financial Balance	−2 000	−1 000	−1 000	0
Earnings Before Tax	92 000	−133 000	9 000	86 000
Tax	0	0	1 000	1 000
Net Income	92 000	−133 000	8 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	12 000	17 000	0
Total Current Assets	120 000	115 000	157 000	163 000
Total Assets	128 000	127 000	175 000	163 000
Total Retained Equity	66 000	−27 000	107 000	99 000
Total Equity	96 000	3 000	137 000	129 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	33 000	123 000	38 000	35 000
Total Equity and Debt	128 000	127 000	175 000	163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	484 000	361 000	375 000	328 000
Other Income	0	0	0	0
Revenue	484 000	361 000	375 000	328 000
Cost of Goods Sold	0	0	0	0
Salary Costs	180 000	259 000	71 000	51 000
Depreciation	4 000	5 000	7 000	14 000
Impairment	0	0	0	0
Expenditure	390 000	493 000	365 000	242 000
Operating Profit	94 000	−132 000	11 000	86 000
Financial Income	1 000	0	7 000	0
Financial Costs	3 000	1 000	8 000	0
Financial Balance	−2 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	92 000	−133 000	8 000	85 000

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	8 000	12 000	17 000	0
Total Tangible Assets	8 000	12 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	12 000	17 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	16 000	81 000	114 000
Total Current Assets	120 000	115 000	157 000	163 000
Total Assets	128 000	127 000	175 000	163 000
Total Equity	96 000	3 000	137 000	129 000
Short-Term Group Debt	16 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	58 000	0	1 000
Unpaid Taxes	2 000	35 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	15 000	30 000	36 000	31 000
Total Current Debt	33 000	123 000	38 000	35 000
Total Equity and Debt	128 000	127 000	175 000	163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,83 %	−4 433,33 %	5,84 %	65,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,42 %	−36,57 %	2,93 %	26,22 %
Current Ratio	3,64	0,93	4,13	4,66
Quick Ratio	3,64	0,93	4,13	4,66
Equity Ratio	0,75	0,02	0,78	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %