CROSSFIT HUNSFOS AS

4700 VENNESLA

Finances

Share Ownership

Return on Equity

−101,91 %

Current Ratio

1,09

Debt-to-Equity Ratio

2,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 173 000	1 312 000	959 000	28 000
Net Income	−160 000	146 000	169 000	−17 000
Total Assets	705 000	654 000	637 000	576 000
Total Equity	157 000	317 000	171 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 173 000	1 312 000	959 000	28 000
Expenditure	1 361 000	1 120 000	734 000	47 000
Operating Profit	−189 000	191 000	225 000	−19 000
Financial Income	0	1 000	0	0
Financial Costs	16 000	5 000	9 000	5 000
Financial Balance	−16 000	−4 000	−9 000	−5 000
Earnings Before Tax	−205 000	188 000	216 000	−25 000
Tax	−45 000	42 000	48 000	−8 000
Net Income	−160 000	146 000	169 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	519 000	467 000	548 000	536 000
Total Current Assets	186 000	187 000	89 000	39 000
Total Assets	705 000	654 000	637 000	576 000
Total Retained Equity	127 000	287 000	141 000	−17 000
Total Equity	157 000	317 000	171 000	2 000
Total Long-Term Debt	377 000	245 000	433 000	540 000
Total Current Debt	171 000	92 000	33 000	33 000
Total Equity and Debt	705 000	654 000	637 000	576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 173 000	1 305 000	940 000	28 000
Other Income	0	6 000	19 000	0
Revenue	1 173 000	1 312 000	959 000	28 000
Cost of Goods Sold	58 000	168 000	33 000	0
Salary Costs	404 000	212 000	75 000	0
Depreciation	131 000	123 000	115 000	12 000
Impairment	0	0	0	0
Expenditure	1 361 000	1 120 000	734 000	47 000
Operating Profit	−189 000	191 000	225 000	−19 000
Financial Income	0	1 000	0	0
Financial Costs	16 000	5 000	9 000	5 000
Financial Balance	−16 000	−4 000	−9 000	−5 000
Dividends	0	0	0	0
Net Income	−160 000	146 000	169 000	−17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	137 000	157 000	177 000	197 000
Total Intangible Assets	172 000	157 000	177 000	204 000
Real Eastate	58 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	289 000	310 000	371 000	332 000
Total Tangible Assets	347 000	310 000	371 000	332 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	519 000	467 000	548 000	536 000
Stock	21 000	21 000	23 000	0
Total Investments	0	0	0	0
Cash, Bank	117 000	128 000	43 000	39 000
Total Current Assets	186 000	187 000	89 000	39 000
Total Assets	705 000	654 000	637 000	576 000
Total Equity	157 000	317 000	171 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	377 000	245 000	433 000	540 000
Creditors	63 000	0	−11 000	31 000
Unpaid Taxes	21 000	6 000	6 000	0
Dividends	0	0	0	0
Other Current Debt	87 000	36 000	14 000	2 000
Total Current Debt	171 000	92 000	33 000	33 000
Total Equity and Debt	705 000	654 000	637 000	576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−101,91 %	46,06 %	98,83 %	−850 %
Debt-to-Equity Ratio	2,4	0,77	2,53	270
Operating Profit Margin	−16,11 %	14,56 %	23,46 %	−67,86 %
Current Ratio	1,09	2,03	2,7	1,18
Quick Ratio	1,24	2,63	8,9	1,18
Equity Ratio	0,22	0,48	0,27	0
Gross Profit Margin	95,06 %	87,2 %	96,56 %	100 %