FOOTBALL CONSULTING NORWAY AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

−2 200 %

Current Ratio

0,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	303 000	254 000	430 000	262 000
Net Income	−44 000	64 000	−57 000	15 000
Total Assets	69 000	106 000	16 000	99 000
Total Equity	2 000	46 000	−18 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	303 000	254 000	430 000	262 000
Expenditure	359 000	183 000	503 000	245 000
Operating Profit	−56 000	71 000	−74 000	18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−56 000	71 000	−74 000	18 000
Tax	−12 000	7 000	−16 000	3 000
Net Income	−44 000	64 000	−57 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	6 000	14 000	0
Total Current Assets	50 000	99 000	2 000	99 000
Total Assets	69 000	106 000	16 000	99 000
Total Retained Equity	−22 000	21 000	−42 000	15 000
Total Equity	2 000	46 000	−18 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	67 000	60 000	34 000	60 000
Total Equity and Debt	69 000	106 000	16 000	99 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	303 000	254 000	460 000	262 000
Other Income	0	0	−30 000	0
Revenue	303 000	254 000	430 000	262 000
Cost of Goods Sold	0	0	0	0
Salary Costs	345 000	169 000	486 000	227 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	359 000	183 000	503 000	245 000
Operating Profit	−56 000	71 000	−74 000	18 000
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	−44 000	64 000	−57 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	6 000	14 000	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	19 000	6 000	14 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	68 000	4 000	58 000
Total Current Assets	50 000	99 000	2 000	99 000
Total Assets	69 000	106 000	16 000	99 000
Total Equity	2 000	46 000	−18 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	28 000	40 000	−20 000	31 000
Dividends	0	0	0	0
Other Current Debt	38 000	20 000	54 000	26 000
Total Current Debt	67 000	60 000	34 000	60 000
Total Equity and Debt	69 000	106 000	16 000	99 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 200 %	139,13 %	316,67 %	38,46 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−18,48 %	27,95 %	−17,21 %	6,87 %
Current Ratio	0,75	1,65	0,06	1,65
Quick Ratio	0,75	1,65	0,06	1,65
Equity Ratio	0,03	0,43	−1,13	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %