SKY FITNESS FREDRIKSTAD AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

6 041,94 %

Current Ratio

0,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 458 000	9 465 000	7 539 000	3 986 000
Net Income	1 873 000	−614 000	−9 000	92 000
Total Assets	5 496 000	4 435 000	2 332 000	1 911 000
Total Equity	31 000	158 000	145 000	154 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 458 000	9 465 000	7 539 000	3 986 000
Expenditure	12 989 000	10 255 000	7 546 000	3 866 000
Operating Profit	2 470 000	−791 000	−7 000	120 000
Financial Income	5 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	5 000	0	−1 000	0
Earnings Before Tax	2 475 000	−791 000	−7 000	120 000
Tax	601 000	−177 000	2 000	28 000
Net Income	1 873 000	−614 000	−9 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 337 000	2 477 000	1 547 000	1 138 000
Total Current Assets	2 159 000	1 958 000	785 000	773 000
Total Assets	5 496 000	4 435 000	2 332 000	1 911 000
Total Retained Equity	−614 000	−487 000	127 000	136 000
Total Equity	31 000	158 000	145 000	154 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	5 465 000	4 277 000	2 187 000	1 752 000
Total Equity and Debt	5 496 000	4 435 000	2 332 000	1 911 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 648 000	8 647 000	6 528 000	3 986 000
Other Income	810 000	818 000	1 011 000	0
Revenue	15 458 000	9 465 000	7 539 000	3 986 000
Cost of Goods Sold	157 000	169 000	241 000	61 000
Salary Costs	622 000	503 000	225 000	483 000
Depreciation	612 000	395 000	217 000	81 000
Impairment	0	0	0	0
Expenditure	12 989 000	10 255 000	7 546 000	3 866 000
Operating Profit	2 470 000	−791 000	−7 000	120 000
Financial Income	5 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	5 000	0	−1 000	0
Dividends	2 000 000	0	0	0
Net Income	1 873 000	−614 000	−9 000	92 000

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	2 934 000	1 891 000	927 000	747 000
Total Tangible Assets	2 934 000	1 891 000	927 000	747 000
Total Fiancial Fixed Assets	403 000	586 000	619 000	391 000
Total Fixed Assets	3 337 000	2 477 000	1 547 000	1 138 000
Stock	0	0	0	160 000
Total Investments	0	0	0	0
Cash, Bank	777 000	658 000	591 000	354 000
Total Current Assets	2 159 000	1 958 000	785 000	773 000
Total Assets	5 496 000	4 435 000	2 332 000	1 911 000
Total Equity	31 000	158 000	145 000	154 000
Short-Term Group Debt	25 000	803 000	777 000	706 000
Total Long-Term Debt	0	0	0	5 000
Creditors	1 319 000	1 338 000	713 000	878 000
Unpaid Taxes	33 000	32 000	1 000	41 000
Dividends	2 000 000	0	0	0
Other Current Debt	1 487 000	2 103 000	689 000	96 000
Total Current Debt	5 465 000	4 277 000	2 187 000	1 752 000
Total Equity and Debt	5 496 000	4 435 000	2 332 000	1 911 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 041,94 %	−388,61 %	−6,21 %	59,74 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	15,98 %	−8,36 %	−0,09 %	3,01 %
Current Ratio	0,4	0,46	0,36	0,44
Quick Ratio	0,4	0,46	0,36	0,49
Equity Ratio	0,01	0,04	0,06	0,08
Gross Profit Margin	98,98 %	98,21 %	96,8 %	98,47 %