ÆGIR GAMES AS

0655 OSLO

Finances

Share Ownership

Return on Equity

−10,81 %

Current Ratio

0,31

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 017 000	101 000	−27 000	27 000
Net Income	640 000	−1 275 000	−3 296 000	−2 501 000
Total Assets	2 698 000	2 765 000	3 199 000	4 989 000
Total Equity	−5 922 000	−6 562 000	−5 287 000	−1 991 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 017 000	101 000	−27 000	27 000
Expenditure	3 995 000	1 416 000	3 019 000	2 520 000
Operating Profit	495 000	−1 315 000	−3 047 000	−2 501 000
Financial Income	189 000	42 000	14 000	0
Financial Costs	45 000	2 000	264 000	0
Financial Balance	144 000	40 000	−250 000	0
Earnings Before Tax	640 000	−1 275 000	−3 296 000	−2 501 000
Tax	0	0	0	0
Net Income	640 000	−1 275 000	−3 296 000	−2 501 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	0	0	0
Total Current Assets	2 681 000	2 765 000	3 199 000	4 989 000
Total Assets	2 698 000	2 765 000	3 199 000	4 989 000
Total Retained Equity	−6 604 000	−7 244 000	−5 969 000	−2 673 000
Total Equity	−5 922 000	−6 562 000	−5 287 000	−1 991 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 621 000	9 327 000	8 486 000	6 980 000
Total Equity and Debt	2 698 000	2 765 000	3 199 000	4 989 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 017 000	101 000	−27 000	27 000
Other Income	0	0	0	0
Revenue	2 017 000	101 000	−27 000	27 000
Cost of Goods Sold	2 463 000	171 000	1 756 000	2 000
Salary Costs	1 040 000	954 000	729 000	604 000
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 995 000	1 416 000	3 019 000	2 520 000
Operating Profit	495 000	−1 315 000	−3 047 000	−2 501 000
Financial Income	189 000	42 000	14 000	0
Financial Costs	45 000	2 000	264 000	0
Financial Balance	144 000	40 000	−250 000	0
Dividends	0	0	0	0
Net Income	640 000	−1 275 000	−3 296 000	−2 501 000

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	18 000	0	0	0
Total Tangible Assets	18 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	0	0	0
Stock	2 473 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	2 643 000	3 076 000	4 833 000
Total Current Assets	2 681 000	2 765 000	3 199 000	4 989 000
Total Assets	2 698 000	2 765 000	3 199 000	4 989 000
Total Equity	−5 922 000	−6 562 000	−5 287 000	−1 991 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	21 000	33 000	174 000
Unpaid Taxes	36 000	86 000	14 000	−3 000
Dividends	0	0	0	0
Other Current Debt	8 550 000	0	8 435 000	6 795 000
Total Current Debt	8 621 000	9 327 000	8 486 000	6 980 000
Total Equity and Debt	2 698 000	2 765 000	3 199 000	4 989 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,81 %	19,43 %	62,34 %	125,62 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	24,54 %	−1 301,98 %	11 285,19 %	−9 262,96 %
Current Ratio	0,31	0,3	0,38	0,71
Quick Ratio	0,44	0,3	0,38	0,71
Equity Ratio	−2,19	−2,37	−1,65	−0,4
Gross Profit Margin	−22,11 %	−69,31 %	6 603,7 %	92,59 %