GAMEPIRE STUDIO AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

−254,89 %

Current Ratio

Debt-to-Equity Ratio

13,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	912 000	74 000	372 000	253 000
Net Income	−469 000	−1 303 000	−131 000	−372 000
Total Assets	2 937 000	3 155 000	3 348 000	2 235 000
Total Equity	184 000	653 000	941 000	1 072 000

Income (NOK)	2022	2021	2020	2019
Revenue	912 000	74 000	372 000	253 000
Expenditure	1 341 000	1 335 000	502 000	624 000
Operating Profit	−429 000	−1 260 000	−130 000	−371 000
Financial Income	9 000	0	4 000	1 000
Financial Costs	49 000	43 000	6 000	1 000
Financial Balance	−40 000	−43 000	−2 000	0
Earnings Before Tax	−469 000	−1 303 000	−131 000	−372 000
Tax	0	0	0	0
Net Income	−469 000	−1 303 000	−131 000	−372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 596 000	2 098 000	1 851 000	1 582 000
Total Current Assets	341 000	1 056 000	1 498 000	653 000
Total Assets	2 937 000	3 155 000	3 348 000	2 235 000
Total Retained Equity	−3 073 000	−2 604 000	−1 301 000	−1 170 000
Total Equity	184 000	653 000	941 000	1 072 000
Total Long-Term Debt	2 411 000	1 884 000	2 083 000	1 100 000
Total Current Debt	342 000	618 000	325 000	64 000
Total Equity and Debt	2 937 000	3 155 000	3 348 000	2 235 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	52 000	0
Other Income	912 000	74 000	320 000	0
Revenue	912 000	74 000	372 000	253 000
Cost of Goods Sold	244 000	1 000	0	2 000
Salary Costs	556 000	857 000	11 000	14 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 341 000	1 335 000	502 000	624 000
Operating Profit	−429 000	−1 260 000	−130 000	−371 000
Financial Income	9 000	0	4 000	1 000
Financial Costs	49 000	43 000	6 000	1 000
Financial Balance	−40 000	−43 000	−2 000	0
Dividends	0	0	0	0
Net Income	−469 000	−1 303 000	−131 000	−372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 492 000	2 060 000	1 836 000	1 522 000
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	104 000	38 000	14 000	61 000
Total Fixed Assets	2 596 000	2 098 000	1 851 000	1 582 000
Stock	250 000	494 000	494 000	494 000
Total Investments	0	0	0	0
Cash, Bank	50 000	468 000	577 000	158 000
Total Current Assets	341 000	1 056 000	1 498 000	653 000
Total Assets	2 937 000	3 155 000	3 348 000	2 235 000
Total Equity	184 000	653 000	941 000	1 072 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 411 000	1 884 000	2 083 000	1 100 000
Creditors	127 000	137 000	177 000	19 000
Unpaid Taxes	65 000	316 000	62 000	7 000
Dividends	0	0	0	0
Other Current Debt	149 000	164 000	85 000	37 000
Total Current Debt	342 000	618 000	325 000	64 000
Total Equity and Debt	2 937 000	3 155 000	3 348 000	2 235 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−254,89 %	−199,54 %	−13,92 %	−34,7 %
Debt-to-Equity Ratio	13,1	2,89	2,21	1,03
Operating Profit Margin	−47,04 %	−1 702,7 %	−34,95 %	−146,64 %
Current Ratio	1	1,71	4,61	10,2
Quick Ratio	3,71	8,52	−8,86	−1,52
Equity Ratio	0,06	0,21	0,28	0,48
Gross Profit Margin	73,25 %	98,65 %	100 %	99,21 %