SPONSOR INTERNATIONAL AS

0164 OSLO

Finances

Share Ownership

Return on Equity

38,13 %

Current Ratio

1,62

Debt-to-Equity Ratio

−1,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	759 000	101 000	101 000	236 000
Net Income	−771 000	−1 072 000	−1 563 000	−2 531 000
Total Assets	984 000	1 262 000	2 177 000	2 951 000
Total Equity	−2 022 000	−2 276 000	−1 203 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	759 000	101 000	101 000	236 000
Expenditure	1 383 000	1 014 000	1 325 000	2 470 000
Operating Profit	−624 000	−914 000	−1 224 000	−2 234 000
Financial Income	77 000	3 000	0	5 000
Financial Costs	224 000	162 000	339 000	302 000
Financial Balance	−147 000	−159 000	−339 000	−297 000
Earnings Before Tax	−771 000	−1 072 000	−1 563 000	−2 531 000
Tax	0	0	0	0
Net Income	−771 000	−1 072 000	−1 563 000	−2 531 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	69 000	139 000	208 000
Total Current Assets	984 000	1 192 000	2 038 000	2 742 000
Total Assets	984 000	1 262 000	2 177 000	2 951 000
Total Retained Equity	−12 532 000	−11 761 000	−10 688 000	−9 125 000
Total Equity	−2 022 000	−2 276 000	−1 203 000	45 000
Total Long-Term Debt	2 400 000	2 400 000	2 400 000	1 500 000
Total Current Debt	606 000	1 138 000	980 000	1 406 000
Total Equity and Debt	984 000	1 262 000	2 177 000	2 951 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	101 000	101 000	236 000
Other Income	609 000	0	0	0
Revenue	759 000	101 000	101 000	236 000
Cost of Goods Sold	0	0	0	0
Salary Costs	668 000	619 000	601 000	1 167 000
Depreciation	69 000	69 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	1 383 000	1 014 000	1 325 000	2 470 000
Operating Profit	−624 000	−914 000	−1 224 000	−2 234 000
Financial Income	77 000	3 000	0	5 000
Financial Costs	224 000	162 000	339 000	302 000
Financial Balance	−147 000	−159 000	−339 000	−297 000
Dividends	0	0	0	0
Net Income	−771 000	−1 072 000	−1 563 000	−2 531 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	69 000	139 000	208 000
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	0	69 000	139 000	208 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	837 000	1 043 000	1 931 000	2 394 000
Total Current Assets	984 000	1 192 000	2 038 000	2 742 000
Total Assets	984 000	1 262 000	2 177 000	2 951 000
Total Equity	−2 022 000	−2 276 000	−1 203 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 400 000	2 400 000	2 400 000	1 500 000
Creditors	17 000	25 000	17 000	26 000
Unpaid Taxes	68 000	39 000	34 000	41 000
Dividends	0	0	0	0
Other Current Debt	521 000	1 074 000	930 000	1 340 000
Total Current Debt	606 000	1 138 000	980 000	1 406 000
Total Equity and Debt	984 000	1 262 000	2 177 000	2 951 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,13 %	47,1 %	129,93 %	−5 624,44 %
Debt-to-Equity Ratio	−1,19	−1,05	−2	33,33
Operating Profit Margin	−82,21 %	−904,95 %	−1 211,88 %	−946,61 %
Current Ratio	1,62	1,05	2,08	1,95
Quick Ratio	1,62	1,05	2,08	1,95
Equity Ratio	−2,05	−1,8	−0,55	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %