TRONDHEIM KICKBOXING AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

−4,2 %

Current Ratio

0,56

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	629 000	496 000	318 000	261 000
Net Income	6 000	−139 000	−26 000	−7 000
Total Assets	282 000	293 000	299 000	32 000
Total Equity	−143 000	−148 000	−9 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	629 000	496 000	318 000	261 000
Expenditure	623 000	635 000	344 000	269 000
Operating Profit	6 000	−139 000	−26 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	6 000	−139 000	−26 000	−7 000
Tax	0	0	0	0
Net Income	6 000	−139 000	−26 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	64 000	86 000	0
Total Current Assets	239 000	228 000	213 000	32 000
Total Assets	282 000	293 000	299 000	32 000
Total Retained Equity	−167 000	−173 000	−34 000	−7 000
Total Equity	−143 000	−148 000	−9 000	17 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	425 000	441 000	308 000	15 000
Total Equity and Debt	282 000	293 000	299 000	32 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	380 000	434 000	318 000	261 000
Other Income	249 000	63 000	0	0
Revenue	629 000	496 000	318 000	261 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 000	21 000	21 000	0
Impairment	0	0	0	0
Expenditure	623 000	635 000	344 000	269 000
Operating Profit	6 000	−139 000	−26 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	6 000	−139 000	−26 000	−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	43 000	64 000	86 000	0
Total Tangible Assets	43 000	64 000	86 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	43 000	64 000	86 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	235 000	226 000	183 000	32 000
Total Current Assets	239 000	228 000	213 000	32 000
Total Assets	282 000	293 000	299 000	32 000
Total Equity	−143 000	−148 000	−9 000	17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	15 000
Unpaid Taxes	0	0	4 000	0
Dividends	0	0	0	0
Other Current Debt	425 000	441 000	304 000	0
Total Current Debt	425 000	441 000	308 000	15 000
Total Equity and Debt	282 000	293 000	299 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,2 %	93,92 %	288,89 %	−41,18 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	0,95 %	−28,02 %	−8,18 %	−2,68 %
Current Ratio	0,56	0,52	0,69	2,13
Quick Ratio	0,56	0,52	0,69	2,13
Equity Ratio	−0,51	−0,51	−0,03	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %