SPORDATA AS

0884 OSLO

Finances

Share Ownership

Return on Equity

35,08 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 903 000	4 617 000	1 709 000	60 000
Net Income	925 000	−16 000	−225 000	−39 000
Total Assets	3 135 000	2 291 000	1 932 000	707 000
Total Equity	2 637 000	1 712 000	1 228 000	372 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 903 000	4 617 000	1 709 000	60 000
Expenditure	4 970 000	4 626 000	1 931 000	98 000
Operating Profit	934 000	−8 000	−223 000	−39 000
Financial Income	4 000	1 000	2 000	0
Financial Costs	12 000	9 000	4 000	0
Financial Balance	−8 000	−8 000	−2 000	0
Earnings Before Tax	925 000	−16 000	−225 000	−39 000
Tax	0	0	0	0
Net Income	925 000	−16 000	−225 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	145 000	75 000	79 000	39 000
Total Current Assets	2 990 000	2 217 000	1 853 000	668 000
Total Assets	3 135 000	2 291 000	1 932 000	707 000
Total Retained Equity	598 000	−328 000	−311 000	−87 000
Total Equity	2 637 000	1 712 000	1 228 000	372 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	498 000	580 000	704 000	335 000
Total Equity and Debt	3 135 000	2 291 000	1 932 000	707 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 791 000	2 945 000	1 181 000	0
Other Income	2 112 000	1 672 000	528 000	60 000
Revenue	5 903 000	4 617 000	1 709 000	60 000
Cost of Goods Sold	2 381 000	1 925 000	755 000	0
Salary Costs	2 178 000	2 153 000	960 000	80 000
Depreciation	5 000	4 000	4 000	0
Impairment	0	0	0	0
Expenditure	4 970 000	4 626 000	1 931 000	98 000
Operating Profit	934 000	−8 000	−223 000	−39 000
Financial Income	4 000	1 000	2 000	0
Financial Costs	12 000	9 000	4 000	0
Financial Balance	−8 000	−8 000	−2 000	0
Dividends	0	0	0	0
Net Income	925 000	−16 000	−225 000	−39 000

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	145 000	75 000	79 000	39 000
Fixtures	0	0	0	0
Total Tangible Assets	145 000	75 000	79 000	39 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	145 000	75 000	79 000	39 000
Stock	997 000	424 000	363 000	35 000
Total Investments	0	0	0	0
Cash, Bank	639 000	315 000	1 075 000	573 000
Total Current Assets	2 990 000	2 217 000	1 853 000	668 000
Total Assets	3 135 000	2 291 000	1 932 000	707 000
Total Equity	2 637 000	1 712 000	1 228 000	372 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	36 000	74 000	253 000	20 000
Unpaid Taxes	128 000	135 000	152 000	26 000
Dividends	0	0	0	0
Other Current Debt	334 000	371 000	299 000	288 000
Total Current Debt	498 000	580 000	704 000	335 000
Total Equity and Debt	3 135 000	2 291 000	1 932 000	707 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,08 %	−0,93 %	−18,32 %	−10,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,82 %	−0,17 %	−13,05 %	−65 %
Current Ratio	6	3,82	2,63	1,99
Quick Ratio	−5,99	14,21	5,43	2,23
Equity Ratio	0,84	0,75	0,64	0,53
Gross Profit Margin	59,66 %	58,31 %	55,82 %	100 %