CROSSFIT SANDEFJORD AS

3223 SANDEFJORD

Finances

Share Ownership

Return on Equity

−90,37 %

Current Ratio

1,97

Debt-to-Equity Ratio

−2,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 019 000	3 879 000	3 659 000	3 632 000
Net Income	197 000	−20 000	−556 000	−338 000
Total Assets	421 000	430 000	604 000	1 146 000
Total Equity	−218 000	−415 000	−394 000	162 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 019 000	3 879 000	3 659 000	3 632 000
Expenditure	3 798 000	3 875 000	4 186 000	3 933 000
Operating Profit	222 000	3 000	−528 000	−301 000
Financial Income	0	0	0	0
Financial Costs	25 000	23 000	29 000	37 000
Financial Balance	−25 000	−23 000	−29 000	−37 000
Earnings Before Tax	197 000	−20 000	−556 000	−338 000
Tax	0	0	0	0
Net Income	197 000	−20 000	−556 000	−338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	51 000	188 000	360 000
Total Current Assets	379 000	378 000	417 000	786 000
Total Assets	421 000	430 000	604 000	1 146 000
Total Retained Equity	−328 000	−525 000	−504 000	52 000
Total Equity	−218 000	−415 000	−394 000	162 000
Total Long-Term Debt	446 000	554 000	661 000	741 000
Total Current Debt	192 000	291 000	338 000	243 000
Total Equity and Debt	421 000	430 000	604 000	1 146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 734 000	3 534 000	3 339 000	3 331 000
Other Income	285 000	345 000	320 000	301 000
Revenue	4 019 000	3 879 000	3 659 000	3 632 000
Cost of Goods Sold	146 000	72 000	164 000	77 000
Salary Costs	265 000	265 000	65 000	10 000
Depreciation	34 000	116 000	152 000	187 000
Impairment	0	0	0	0
Expenditure	3 798 000	3 875 000	4 186 000	3 933 000
Operating Profit	222 000	3 000	−528 000	−301 000
Financial Income	0	0	0	0
Financial Costs	25 000	23 000	29 000	37 000
Financial Balance	−25 000	−23 000	−29 000	−37 000
Dividends	0	0	0	0
Net Income	197 000	−20 000	−556 000	−338 000

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	42 000	36 000	153 000	305 000
Total Tangible Assets	42 000	36 000	153 000	305 000
Total Fiancial Fixed Assets	0	15 000	35 000	55 000
Total Fixed Assets	42 000	51 000	188 000	360 000
Stock	69 000	38 000	39 000	73 000
Total Investments	0	0	0	0
Cash, Bank	159 000	131 000	157 000	399 000
Total Current Assets	379 000	378 000	417 000	786 000
Total Assets	421 000	430 000	604 000	1 146 000
Total Equity	−218 000	−415 000	−394 000	162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	446 000	554 000	661 000	741 000
Creditors	141 000	110 000	268 000	128 000
Unpaid Taxes	18 000	18 000	12 000	1 000
Dividends	0	0	0	0
Other Current Debt	33 000	162 000	59 000	115 000
Total Current Debt	192 000	291 000	338 000	243 000
Total Equity and Debt	421 000	430 000	604 000	1 146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−90,37 %	4,82 %	141,12 %	−208,64 %
Debt-to-Equity Ratio	−2,05	−1,33	−1,68	4,57
Operating Profit Margin	5,52 %	0,08 %	−14,43 %	−8,29 %
Current Ratio	1,97	1,3	1,23	3,23
Quick Ratio	3,08	1,49	1,39	4,62
Equity Ratio	−0,52	−0,97	−0,65	0,14
Gross Profit Margin	96,37 %	98,14 %	95,52 %	97,88 %