ZWIFTCLUB AS

5009 BERGEN

Finances

Share Ownership

Return on Equity

85 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	73 000	18 000	101 000
Net Income	51 000	18 000	8 000	21 000
Total Assets	60 000	60 000	60 000	60 000
Total Equity	60 000	60 000	60 000	60 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	73 000	18 000	101 000
Expenditure	99 000	55 000	10 000	80 000
Operating Profit	51 000	18 000	8 000	21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	51 000	18 000	8 000	21 000
Tax	0	0	0	0
Net Income	51 000	18 000	8 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	60 000	60 000	60 000
Total Current Assets	0	0	0	0
Total Assets	60 000	60 000	60 000	60 000
Total Retained Equity	0	0	0	0
Total Equity	60 000	60 000	60 000	60 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	60 000	60 000	60 000	60 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	0	0	0
Other Income	0	73 000	18 000	101 000
Revenue	150 000	73 000	18 000	101 000
Cost of Goods Sold	0	25 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	20 000	0	80 000
Impairment	0	0	0	0
Expenditure	99 000	55 000	10 000	80 000
Operating Profit	51 000	18 000	8 000	21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	8 000	0
Net Income	51 000	18 000	8 000	21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	0	0	60 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	60 000	60 000	0
Total Tangible Assets	0	60 000	60 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	60 000	60 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	60 000	60 000	60 000	60 000
Total Equity	60 000	60 000	60 000	60 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	8 000	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	60 000	60 000	60 000	60 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85 %	30 %	13,33 %	35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34 %	24,66 %	44,44 %	20,79 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	65,75 %	100 %	100 %