GOOD GAME AS

0352 OSLO

Finances

Return on Equity

−2 059,76 %

Current Ratio

0,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 664 000	9 881 000	8 576 000	17 266 000
Net Income	−5 170 000	−2 233 000	−353 000	−1 332 000
Total Assets	4 088 000	7 899 000	1 341 000	1 723 000
Total Equity	251 000	5 421 000	−2 346 000	−1 993 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 664 000	9 881 000	8 576 000	17 266 000
Expenditure	17 809 000	12 113 000	8 897 000	18 362 000
Operating Profit	−5 145 000	−2 232 000	−320 000	−1 096 000
Financial Income	4 000	6 000	3 000	24 000
Financial Costs	29 000	7 000	36 000	24 000
Financial Balance	−25 000	−1 000	−33 000	0
Earnings Before Tax	−5 170 000	−2 233 000	−353 000	−1 096 000
Tax	0	0	0	236 000
Net Income	−5 170 000	−2 233 000	−353 000	−1 332 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 237 000	969 000	128 000	23 000
Total Current Assets	2 851 000	6 930 000	1 213 000	1 701 000
Total Assets	4 088 000	7 899 000	1 341 000	1 723 000
Total Retained Equity	−9 924 000	−4 754 000	−2 521 000	−2 168 000
Total Equity	251 000	5 421 000	−2 346 000	−1 993 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 836 000	2 478 000	3 686 000	3 716 000
Total Equity and Debt	4 088 000	7 899 000	1 341 000	1 723 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 139 000	9 643 000	7 688 000	17 266 000
Other Income	2 525 000	238 000	888 000	0
Revenue	12 664 000	9 881 000	8 576 000	17 266 000
Cost of Goods Sold	4 525 000	2 874 000	2 405 000	11 031 000
Salary Costs	9 066 000	6 054 000	4 151 000	4 357 000
Depreciation	121 000	59 000	36 000	11 000
Impairment	0	0	0	0
Expenditure	17 809 000	12 113 000	8 897 000	18 362 000
Operating Profit	−5 145 000	−2 232 000	−320 000	−1 096 000
Financial Income	4 000	6 000	3 000	24 000
Financial Costs	29 000	7 000	36 000	24 000
Financial Balance	−25 000	−1 000	−33 000	0
Dividends	0	0	0	0
Net Income	−5 170 000	−2 233 000	−353 000	−1 332 000

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	337 000	69 000	128 000	23 000
Total Tangible Assets	337 000	69 000	128 000	23 000
Total Fiancial Fixed Assets	900 000	900 000	0	0
Total Fixed Assets	1 237 000	969 000	128 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 515 000	3 760 000	301 000	217 000
Total Current Assets	2 851 000	6 930 000	1 213 000	1 701 000
Total Assets	4 088 000	7 899 000	1 341 000	1 723 000
Total Equity	251 000	5 421 000	−2 346 000	−1 993 000
Short-Term Group Debt	0	0	1 117 000	1 246 000
Total Long-Term Debt	0	0	0	0
Creditors	243 000	341 000	1 903 000	1 866 000
Unpaid Taxes	717 000	1 490 000	226 000	256 000
Dividends	0	0	0	0
Other Current Debt	877 000	648 000	440 000	348 000
Total Current Debt	3 836 000	2 478 000	3 686 000	3 716 000
Total Equity and Debt	4 088 000	7 899 000	1 341 000	1 723 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 059,76 %	−41,19 %	15,05 %	66,83 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	−40,63 %	−22,59 %	−3,73 %	−6,35 %
Current Ratio	0,74	2,8	0,33	0,46
Quick Ratio	0,74	2,8	0,33	0,46
Equity Ratio	0,06	0,69	−1,75	−1,16
Gross Profit Margin	64,27 %	70,91 %	71,96 %	36,11 %