SPORTS BRANDING AS

1358 JAR

Finances

Share Ownership

Return on Equity

1 310,84 %

Current Ratio

0,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 403 000	5 675 000	0	0
Net Income	1 088 000	871 000	0	0
Total Assets	4 895 000	3 504 000	24 000	24 000
Total Equity	83 000	895 000	24 000	24 000

Income (NOK)	2022	2021
Revenue	10 403 000	5 675 000
Expenditure	8 978 000	4 542 000
Operating Profit	1 425 000	1 133 000
Financial Income	80 000	21 000
Financial Costs	59 000	11 000
Financial Balance	21 000	10 000
Earnings Before Tax	1 447 000	1 143 000
Tax	359 000	272 000
Net Income	1 088 000	871 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 180 000	1 889 000	0	0
Total Current Assets	1 715 000	1 615 000	24 000	24 000
Total Assets	4 895 000	3 504 000	24 000	24 000
Total Retained Equity	59 000	871 000	0	0
Total Equity	83 000	895 000	24 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 812 000	2 609 000	0	0
Total Equity and Debt	4 895 000	3 504 000	24 000	24 000

Cash flow (NOK)	2022	2021
Sales Income	10 403 000	5 675 000
Other Income	0	0
Revenue	10 403 000	5 675 000
Cost of Goods Sold	6 297 000	3 321 000
Salary Costs	1 509 000	816 000
Depreciation	0	0
Impairment	0	0
Expenditure	8 978 000	4 542 000
Operating Profit	1 425 000	1 133 000
Financial Income	80 000	21 000
Financial Costs	59 000	11 000
Financial Balance	21 000	10 000
Dividends	1 900 000	0
Net Income	1 088 000	871 000

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	3 180 000	1 889 000	0	0
Total Fixed Assets	3 180 000	1 889 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	842 000	470 000	24 000	24 000
Total Current Assets	1 715 000	1 615 000	24 000	24 000
Total Assets	4 895 000	3 504 000	24 000	24 000
Total Equity	83 000	895 000	24 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 348 000	1 754 000	0	0
Unpaid Taxes	571 000	506 000	0	0
Dividends	1 900 000	0	0	0
Other Current Debt	135 000	76 000	0	0
Total Current Debt	4 812 000	2 609 000	0	0
Total Equity and Debt	4 895 000	3 504 000	24 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 310,84 %	97,32 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,7 %	19,96 %	-	-
Current Ratio	0,36	0,62	-	-
Quick Ratio	0,36	0,62	-	-
Equity Ratio	0,02	0,26	1	1
Gross Profit Margin	39,47 %	41,48 %	-	-