UNICORN GAMES AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−46,58 %

Current Ratio

2,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	0	236 000	33 000
Net Income	−34 000	131 000	−43 000
Total Assets	99 000	192 000	30 000
Total Equity	73 000	117 000	−13 000

Income (NOK)	2022	2021	2020
Revenue	0	236 000	33 000
Expenditure	26 000	70 000	87 000
Operating Profit	−26 000	165 000	−54 000
Financial Income	0	0	0
Financial Costs	2 000	0	1 000
Financial Balance	−2 000	0	−1 000
Earnings Before Tax	−28 000	165 000	−56 000
Tax	6 000	35 000	−12 000
Net Income	−34 000	131 000	−43 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	25 000	65 000	12 000
Total Current Assets	74 000	127 000	17 000
Total Assets	99 000	192 000	30 000
Total Retained Equity	43 000	87 000	−43 000
Total Equity	73 000	117 000	−13 000
Total Long-Term Debt	0	0	0
Total Current Debt	26 000	75 000	43 000
Total Equity and Debt	99 000	192 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	195 000	33 000
Other Income	0	40 000	0
Revenue	0	236 000	33 000
Cost of Goods Sold	0	25 000	3 000
Salary Costs	0	0	67 000
Depreciation	12 000	0	0
Impairment	0	0	0
Expenditure	26 000	70 000	87 000
Operating Profit	−26 000	165 000	−54 000
Financial Income	0	0	0
Financial Costs	2 000	0	1 000
Financial Balance	−2 000	0	−1 000
Dividends	0	0	0
Net Income	−34 000	131 000	−43 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	6 000	12 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	25 000	59 000	0
Total Tangible Assets	25 000	59 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	25 000	65 000	12 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	73 000	122 000	15 000
Total Current Assets	74 000	127 000	17 000
Total Assets	99 000	192 000	30 000
Total Equity	73 000	117 000	−13 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	4 000	0
Unpaid Taxes	1 000	1 000	0
Dividends	0	0	0
Other Current Debt	25 000	41 000	43 000
Total Current Debt	26 000	75 000	43 000
Total Equity and Debt	99 000	192 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	−46,58 %	111,97 %	330,77 %
Debt-to-Equity Ratio	0	0	−0
Operating Profit Margin	-	69,92 %	−163,64 %
Current Ratio	2,85	1,69	0,4
Quick Ratio	2,85	1,69	0,4
Equity Ratio	0,74	0,61	−0,43
Gross Profit Margin	-	89,41 %	90,91 %