PROUNITE ESPORT AS

0252 OSLO

Finances

Share Ownership

Return on Equity

249,51 %

Current Ratio

0,72

Debt-to-Equity Ratio

−1,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 866 000	935 000	5 089 000	337 000
Net Income	−31 224 000	−18 575 000	−7 858 000	−4 311 000
Total Assets	9 905 000	28 552 000	13 274 000	6 867 000
Total Equity	−12 514 000	3 254 000	−10 171 000	−2 313 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 866 000	935 000	5 089 000	337 000
Expenditure	32 944 000	19 506 000	12 863 000	4 647 000
Operating Profit	−31 078 000	−18 571 000	−7 774 000	−4 309 000
Financial Income	63 000	32 000	5 000	0
Financial Costs	209 000	35 000	89 000	2 000
Financial Balance	−146 000	−3 000	−84 000	−2 000
Earnings Before Tax	−31 224 000	−18 575 000	−7 858 000	−4 311 000
Tax	0	0	0	0
Net Income	−31 224 000	−18 575 000	−7 858 000	−4 311 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 845 000	9 045 000	7 921 000	6 367 000
Total Current Assets	2 061 000	19 507 000	5 353 000	500 000
Total Assets	9 905 000	28 552 000	13 274 000	6 867 000
Total Retained Equity	−61 999 000	−30 776 000	−12 201 000	−4 343 000
Total Equity	−12 514 000	3 254 000	−10 171 000	−2 313 000
Total Long-Term Debt	19 558 000	22 000 000	21 026 000	6 500 000
Total Current Debt	2 861 000	3 297 000	2 418 000	2 680 000
Total Equity and Debt	9 905 000	28 552 000	13 274 000	6 867 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 866 000	1 000 000	5 089 000	327 000
Other Income	0	−65 000	0	10 000
Revenue	1 866 000	935 000	5 089 000	337 000
Cost of Goods Sold	17 239 000	6 973 000	3 274 000	0
Salary Costs	8 250 000	7 580 000	5 459 000	2 327 000
Depreciation	888 000	972 000	937 000	148 000
Impairment	0	0	0	0
Expenditure	32 944 000	19 506 000	12 863 000	4 647 000
Operating Profit	−31 078 000	−18 571 000	−7 774 000	−4 309 000
Financial Income	63 000	32 000	5 000	0
Financial Costs	209 000	35 000	89 000	2 000
Financial Balance	−146 000	−3 000	−84 000	−2 000
Dividends	0	0	0	0
Net Income	−31 224 000	−18 575 000	−7 858 000	−4 311 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	279 000	199 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 173 000	6 706 000	7 277 000	6 367 000
Total Tangible Assets	6 173 000	6 706 000	7 277 000	6 367 000
Total Fiancial Fixed Assets	1 393 000	2 141 000	643 000	0
Total Fixed Assets	7 845 000	9 045 000	7 921 000	6 367 000
Stock	590 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	527 000	19 230 000	4 650 000	255 000
Total Current Assets	2 061 000	19 507 000	5 353 000	500 000
Total Assets	9 905 000	28 552 000	13 274 000	6 867 000
Total Equity	−12 514 000	3 254 000	−10 171 000	−2 313 000
Short-Term Group Debt	0	0	1 057 000	1 000 000
Total Long-Term Debt	19 558 000	22 000 000	21 026 000	6 500 000
Creditors	1 383 000	1 155 000	442 000	1 258 000
Unpaid Taxes	748 000	1 314 000	461 000	136 000
Dividends	0	0	0	0
Other Current Debt	731 000	829 000	458 000	285 000
Total Current Debt	2 861 000	3 297 000	2 418 000	2 680 000
Total Equity and Debt	9 905 000	28 552 000	13 274 000	6 867 000

Financial indicators	2022	2021	2020	2019
Return on Equity	249,51 %	−570,84 %	77,26 %	186,38 %
Debt-to-Equity Ratio	−1,56	6,76	−2,07	−2,81
Operating Profit Margin	−1 665,49 %	−1 986,2 %	−152,76 %	−1 278,64 %
Current Ratio	0,72	5,92	2,21	0,19
Quick Ratio	0,91	5,92	2,21	0,19
Equity Ratio	−1,26	0,11	−0,77	−0,34
Gross Profit Margin	−823,85 %	−645,78 %	35,67 %	100 %