FOTBALLSHOP OSLO CITY AS

0954 OSLO

Finances

Share Ownership

Return on Equity

13,58 %

Current Ratio

10,55

Debt-to-Equity Ratio

1,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 018 000	8 670 000	5 467 000	8 926 000
Net Income	107 000	−79 000	−470 000	236 000
Total Assets	2 374 000	2 668 000	1 405 000	2 862 000
Total Equity	788 000	681 000	760 000	1 230 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 018 000	8 670 000	5 467 000	8 926 000
Expenditure	9 746 000	8 749 000	6 138 000	7 337 000
Operating Profit	120 000	−79 000	−602 000	302 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	0	0
Earnings Before Tax	115 000	−79 000	−602 000	302 000
Tax	8 000	0	−132 000	66 000
Net Income	107 000	−79 000	−470 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	183 000	1 119 000
Total Current Assets	2 374 000	2 668 000	1 222 000	1 743 000
Total Assets	2 374 000	2 668 000	1 405 000	2 862 000
Total Retained Equity	758 000	651 000	730 000	1 200 000
Total Equity	788 000	681 000	760 000	1 230 000
Total Long-Term Debt	1 360 000	1 382 000	0	0
Total Current Debt	225 000	605 000	645 000	1 632 000
Total Equity and Debt	2 374 000	2 668 000	1 405 000	2 862 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 923 000	8 670 000	5 467 000	8 926 000
Other Income	95 000	0	0	0
Revenue	10 018 000	8 670 000	5 467 000	8 926 000
Cost of Goods Sold	6 860 000	5 946 000	2 851 000	2 218 000
Salary Costs	1 582 000	1 513 000	2 130 000	3 310 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	9 746 000	8 749 000	6 138 000	7 337 000
Operating Profit	120 000	−79 000	−602 000	302 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	0	0
Dividends	0	0	0	0
Net Income	107 000	−79 000	−470 000	236 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	183 000	1 119 000
Total Fixed Assets	0	0	183 000	1 119 000
Stock	427 000	580 000	580 000	512 000
Total Investments	0	0	0	0
Cash, Bank	1 401 000	2 081 000	506 000	963 000
Total Current Assets	2 374 000	2 668 000	1 222 000	1 743 000
Total Assets	2 374 000	2 668 000	1 405 000	2 862 000
Total Equity	788 000	681 000	760 000	1 230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 360 000	1 382 000	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	84 000	304 000	444 000	1 177 000
Dividends	0	0	0	0
Other Current Debt	134 000	299 000	200 000	389 000
Total Current Debt	225 000	605 000	645 000	1 632 000
Total Equity and Debt	2 374 000	2 668 000	1 405 000	2 862 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,58 %	−11,6 %	−61,84 %	19,19 %
Debt-to-Equity Ratio	1,73	2,03	0	0
Operating Profit Margin	1,2 %	−0,91 %	−11,01 %	3,38 %
Current Ratio	10,55	4,41	1,89	1,07
Quick Ratio	−11,75	106,72	18,8	1,56
Equity Ratio	0,33	0,26	0,54	0,43
Gross Profit Margin	31,52 %	31,42 %	47,85 %	75,15 %