TOMPET GAMES AS

7026 TRONDHEIM

Finances

Share Ownership

Return on Equity

30,06 %

Current Ratio

3,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	167 000	17 000	538 000	282 000
Net Income	49 000	−33 000	106 000	−7 000
Total Assets	219 000	92 000	177 000	70 000
Total Equity	163 000	115 000	147 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	167 000	17 000	538 000	282 000
Expenditure	105 000	47 000	429 000	286 000
Operating Profit	62 000	−30 000	110 000	−3 000
Financial Income	1 000	0	0	0
Financial Costs	14 000	3 000	4 000	4 000
Financial Balance	−13 000	−3 000	−4 000	−4 000
Earnings Before Tax	49 000	−33 000	106 000	−7 000
Tax	0	0	0	0
Net Income	49 000	−33 000	106 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	219 000	92 000	177 000	70 000
Total Assets	219 000	92 000	177 000	70 000
Total Retained Equity	128 000	80 000	112 000	31 000
Total Equity	163 000	115 000	147 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	57 000	−23 000	30 000	4 000
Total Equity and Debt	219 000	92 000	177 000	70 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	167 000	6 000	147 000	141 000
Other Income	0	11 000	391 000	142 000
Revenue	167 000	17 000	538 000	282 000
Cost of Goods Sold	0	1 000	37 000	32 000
Salary Costs	9 000	17 000	28 000	23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	105 000	47 000	429 000	286 000
Operating Profit	62 000	−30 000	110 000	−3 000
Financial Income	1 000	0	0	0
Financial Costs	14 000	3 000	4 000	4 000
Financial Balance	−13 000	−3 000	−4 000	−4 000
Dividends	0	0	25 000	0
Net Income	49 000	−33 000	106 000	−7 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 072 000	92 000	177 000	430 000
Total Current Assets	219 000	92 000	177 000	70 000
Total Assets	219 000	92 000	177 000	70 000
Total Equity	163 000	115 000	147 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	80 000	−4 000	3 000	18 000
Dividends	0	0	25 000	0
Other Current Debt	6 000	4 000	8 000	9 000
Total Current Debt	57 000	−23 000	30 000	4 000
Total Equity and Debt	219 000	92 000	177 000	70 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,06 %	−28,7 %	72,11 %	−10,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,13 %	−176,47 %	20,45 %	−1,06 %
Current Ratio	3,84	−4	5,9	17,5
Quick Ratio	3,84	−4	5,9	17,5
Equity Ratio	0,74	1,25	0,83	0,94
Gross Profit Margin	100 %	94,12 %	93,12 %	88,65 %