REALMATCH AS

1792 TISTEDAL

Finances

Return on Equity

105,34 %

Current Ratio

Debt-to-Equity Ratio

−15,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 000	70 000	120 000	124 000
Net Income	−138 000	12 000	20 000	30 000
Total Assets	2 114 000	1 997 000	2 006 000	1 995 000
Total Equity	−131 000	7 000	−5 000	−25 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 000	70 000	120 000	124 000
Expenditure	79 000	12 000	44 000	31 000
Operating Profit	−69 000	59 000	76 000	92 000
Financial Income	0	0	0	0
Financial Costs	69 000	47 000	56 000	62 000
Financial Balance	−69 000	−47 000	−56 000	−62 000
Earnings Before Tax	−138 000	12 000	20 000	30 000
Tax	0	0	0	0
Net Income	−138 000	12 000	20 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 114 000	1 949 000	1 994 000	1 994 000
Total Current Assets	0	49 000	13 000	1 000
Total Assets	2 114 000	1 997 000	2 006 000	1 995 000
Total Retained Equity	−161 000	−23 000	−35 000	−55 000
Total Equity	−131 000	7 000	−5 000	−25 000
Total Long-Term Debt	2 045 000	1 981 000	2 002 000	1 146 000
Total Current Debt	200 000	10 000	10 000	873 000
Total Equity and Debt	2 114 000	1 997 000	2 006 000	1 995 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 000	70 000	120 000	124 000
Revenue	10 000	70 000	120 000	124 000
Cost of Goods Sold	50 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	30 000	0	0	0
Impairment	0	0	0	0
Expenditure	79 000	12 000	44 000	31 000
Operating Profit	−69 000	59 000	76 000	92 000
Financial Income	0	0	0	0
Financial Costs	69 000	47 000	56 000	62 000
Financial Balance	−69 000	−47 000	−56 000	−62 000
Dividends	0	0	0	0
Net Income	−138 000	12 000	20 000	30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 949 000	1 949 000	1 949 000	1 949 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	120 000	0	0	0
Total Tangible Assets	2 069 000	1 949 000	1 949 000	1 949 000
Total Fiancial Fixed Assets	45 000	0	45 000	45 000
Total Fixed Assets	2 114 000	1 949 000	1 994 000	1 994 000
Stock	0	0	0	0
Total Investments	0	45 000	0	0
Cash, Bank	0	4 000	13 000	1 000
Total Current Assets	0	49 000	13 000	1 000
Total Assets	2 114 000	1 997 000	2 006 000	1 995 000
Total Equity	−131 000	7 000	−5 000	−25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 045 000	1 981 000	2 002 000	1 146 000
Creditors	200 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	10 000	10 000	873 000
Total Current Debt	200 000	10 000	10 000	873 000
Total Equity and Debt	2 114 000	1 997 000	2 006 000	1 995 000

Financial indicators	2022	2021	2020	2019
Return on Equity	105,34 %	171,43 %	−400 %	−120 %
Debt-to-Equity Ratio	−15,61	283	−400,4	−45,84
Operating Profit Margin	−690 %	84,29 %	63,33 %	74,19 %
Current Ratio	0	4,9	1,3	0
Quick Ratio	0	4,9	1,3	0
Equity Ratio	−0,06	0	−0	−0,01
Gross Profit Margin	−400 %	100 %	100 %	100 %