SPORTXPERT AS

7580 SELBU

Finances

Share Ownership

Return on Equity

554,68 %

Current Ratio

0,97

Debt-to-Equity Ratio

−40,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	647 000	471 000	503 000	738 000
Net Income	−1 897 000	−2 045 000	−1 747 000	−1 554 000
Total Assets	8 338 000	9 063 000	8 693 000	8 589 000
Total Equity	−342 000	1 555 000	106 000	−1 254 000

Income (NOK)	2022	2021	2020	2019
Revenue	647 000	471 000	503 000	738 000
Expenditure	2 542 000	2 515 000	2 249 000	2 292 000
Operating Profit	−1 895 000	−2 044 000	−1 747 000	−1 554 000
Financial Income	4 000	7 000	2 000	2 000
Financial Costs	5 000	8 000	3 000	2 000
Financial Balance	−1 000	−1 000	−1 000	0
Earnings Before Tax	−1 897 000	−2 045 000	−1 747 000	−1 554 000
Tax	0	0	0	0
Net Income	−1 897 000	−2 045 000	−1 747 000	−1 554 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 007 000	8 573 000	7 846 000	7 643 000
Total Current Assets	332 000	490 000	847 000	946 000
Total Assets	8 338 000	9 063 000	8 693 000	8 589 000
Total Retained Equity	−642 000	1 255 000	−195 000	−1 554 000
Total Equity	−342 000	1 555 000	106 000	−1 254 000
Total Long-Term Debt	13 788 000	12 853 000	8 451 000	8 033 000
Total Current Debt	342 000	1 256 000	3 244 000	1 810 000
Total Equity and Debt	13 788 000	15 665 000	11 800 000	8 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	645 000	425 000	425 000	650 000
Other Income	2 000	46 000	78 000	87 000
Revenue	647 000	471 000	503 000	738 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 002 000	2 079 000	1 961 000	2 035 000
Impairment	0	0	0	0
Expenditure	2 542 000	2 515 000	2 249 000	2 292 000
Operating Profit	−1 895 000	−2 044 000	−1 747 000	−1 554 000
Financial Income	4 000	7 000	2 000	2 000
Financial Costs	5 000	8 000	3 000	2 000
Financial Balance	−1 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−1 897 000	−2 045 000	−1 747 000	−1 554 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 007 000	8 573 000	7 846 000	7 643 000
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	0	0	0	0
Total Fixed Assets	8 007 000	8 573 000	7 846 000	7 643 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	139 000	61 000	101 000
Total Current Assets	332 000	490 000	847 000	946 000
Total Assets	8 338 000	9 063 000	8 693 000	8 589 000
Total Equity	−342 000	1 555 000	106 000	−1 254 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 788 000	12 853 000	8 451 000	8 033 000
Creditors	197 000	1 350 000	3 313 000	1 772 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	144 000	−93 000	−69 000	38 000
Total Current Debt	342 000	1 256 000	3 244 000	1 810 000
Total Equity and Debt	13 788 000	15 665 000	11 800 000	8 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	554,68 %	−131,51 %	−1 648,11 %	123,92 %
Debt-to-Equity Ratio	−40,32	8,27	79,73	−6,41
Operating Profit Margin	−292,89 %	−433,97 %	−347,32 %	−210,57 %
Current Ratio	0,97	0,39	0,26	0,52
Quick Ratio	0,97	0,39	0,26	0,52
Equity Ratio	−0,04	0,17	0,01	−0,15
Gross Profit Margin	100 %	100 %	100 %	100 %