SPORTS COMPUTING AS

1604 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−291,76 %

Current Ratio

1,49

Debt-to-Equity Ratio

2,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	65 000	1 462 000	0	0
Net Income	−3 081 000	−4 881 000	−1 408 000	−5 479 000
Total Assets	5 277 000	8 335 000	143 000	1 387 000
Total Equity	1 056 000	−4 082 000	−2 728 000	−2 590 000

Income (NOK)	2022	2021	2020	2019
Revenue	65 000	1 462 000	0	0
Expenditure	3 057 000	6 270 000	1 413 000	4 853 000
Operating Profit	−2 992 000	−4 808 000	−1 412 000	−4 853 000
Financial Income	11 000	6 000	9 000	8 000
Financial Costs	100 000	79 000	4 000	8 000
Financial Balance	−89 000	−73 000	5 000	0
Earnings Before Tax	−3 081 000	−4 881 000	−1 408 000	−4 852 000
Tax	0	0	0	627 000
Net Income	−3 081 000	−4 881 000	−1 408 000	−5 479 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 606 000	16 000	0	0
Total Current Assets	1 671 000	8 319 000	143 000	1 387 000
Total Assets	5 277 000	8 335 000	143 000	1 387 000
Total Retained Equity	0	−13 996 000	−9 115 000	−7 707 000
Total Equity	1 056 000	−4 082 000	−2 728 000	−2 590 000
Total Long-Term Debt	3 100 000	2 400 000	1 493 000	1 493 000
Total Current Debt	1 121 000	10 017 000	1 379 000	2 485 000
Total Equity and Debt	5 277 000	8 335 000	143 000	1 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 000	1 462 000	0	0
Other Income	0	0	0	0
Revenue	65 000	1 462 000	0	0
Cost of Goods Sold	265 000	1 437 000	0	0
Salary Costs	904 000	1 183 000	135 000	788 000
Depreciation	14 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	3 057 000	6 270 000	1 413 000	4 853 000
Operating Profit	−2 992 000	−4 808 000	−1 412 000	−4 853 000
Financial Income	11 000	6 000	9 000	8 000
Financial Costs	100 000	79 000	4 000	8 000
Financial Balance	−89 000	−73 000	5 000	0
Dividends	0	0	0	0
Net Income	−3 081 000	−4 881 000	−1 408 000	−5 479 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 562 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	38 000	16 000	0	0
Total Tangible Assets	38 000	16 000	0	0
Total Fiancial Fixed Assets	5 000	0	0	0
Total Fixed Assets	3 606 000	16 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	137 000	7 303 000	142 000	248 000
Total Current Assets	1 671 000	8 319 000	143 000	1 387 000
Total Assets	5 277 000	8 335 000	143 000	1 387 000
Total Equity	1 056 000	−4 082 000	−2 728 000	−2 590 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 100 000	2 400 000	1 493 000	1 493 000
Creditors	700 000	1 308 000	1 130 000	2 128 000
Unpaid Taxes	102 000	81 000	72 000	162 000
Dividends	0	0	0	0
Other Current Debt	319 000	8 627 000	177 000	194 000
Total Current Debt	1 121 000	10 017 000	1 379 000	2 485 000
Total Equity and Debt	5 277 000	8 335 000	143 000	1 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−291,76 %	119,57 %	51,61 %	211,54 %
Debt-to-Equity Ratio	2,94	−0,59	−0,55	−0,58
Operating Profit Margin	−4 603,08 %	−328,86 %	-	-
Current Ratio	1,49	0,83	0,1	0,56
Quick Ratio	1,49	0,83	0,1	0,56
Equity Ratio	0,2	−0,49	−19,08	−1,87
Gross Profit Margin	−307,69 %	1,71 %	-	-