MY GAME NORGE AS

0166 OSLO

Finances

Share Ownership

Return on Equity

−196,06 %

Current Ratio

1,14

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020
Revenue	2 783 000	0	852 000
Net Income	−38 898 000	−22 037 000	−3 188 000
Total Assets	60 312 000	37 571 000	3 518 000
Total Equity	19 840 000	−16 196 000	2 839 000

Income (NOK)	2022	2021	2020
Revenue	2 783 000	0	852 000
Expenditure	41 683 000	21 873 000	4 040 000
Operating Profit	−38 900 000	−21 873 000	−3 188 000
Financial Income	23 000	0	0
Financial Costs	21 000	163 000	1 000
Financial Balance	2 000	−163 000	−1 000
Earnings Before Tax	−38 898 000	−22 037 000	−3 188 000
Tax	0	0	0
Net Income	−38 898 000	−22 037 000	−3 188 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	23 566 000	33 012 000	0
Total Current Assets	36 745 000	4 559 000	3 518 000
Total Assets	60 312 000	37 571 000	3 518 000
Total Retained Equity	−55 137 000	−16 239 000	−3 188 000
Total Equity	19 840 000	−16 196 000	2 839 000
Total Long-Term Debt	8 374 000	27 814 000	0
Total Current Debt	32 098 000	25 953 000	679 000
Total Equity and Debt	60 312 000	37 571 000	3 518 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 783 000	0	852 000
Other Income	0	0	0
Revenue	2 783 000	0	852 000
Cost of Goods Sold	12 614 000	3 335 000	2 621 000
Salary Costs	9 386 000	3 285 000	5 000
Depreciation	427 000	2 273 000	0
Impairment	0	0	0
Expenditure	41 683 000	21 873 000	4 040 000
Operating Profit	−38 900 000	−21 873 000	−3 188 000
Financial Income	23 000	0	0
Financial Costs	21 000	163 000	1 000
Financial Balance	2 000	−163 000	−1 000
Dividends	0	0	0
Net Income	−38 898 000	−22 037 000	−3 188 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	22 937 000	32 971 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	630 000	41 000	0
Total Tangible Assets	630 000	41 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	23 566 000	33 012 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	23 612 000	980 000	2 579 000
Total Current Assets	36 745 000	4 559 000	3 518 000
Total Assets	60 312 000	37 571 000	3 518 000
Total Equity	19 840 000	−16 196 000	2 839 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	8 374 000	27 814 000	0
Creditors	23 136 000	18 039 000	218 000
Unpaid Taxes	821 000	325 000	1 000
Dividends	0	0	0
Other Current Debt	8 141 000	7 589 000	461 000
Total Current Debt	32 098 000	25 953 000	679 000
Total Equity and Debt	60 312 000	37 571 000	3 518 000

Financial indicators	2022	2021	2020
Return on Equity	−196,06 %	136,06 %	−112,29 %
Debt-to-Equity Ratio	0,42	−1,72	0
Operating Profit Margin	−1 397,77 %	-	−374,18 %
Current Ratio	1,14	0,18	5,18
Quick Ratio	1,14	0,18	5,18
Equity Ratio	0,33	−0,43	0,81
Gross Profit Margin	−353,25 %	-	−207,63 %