FOTBALLSHOP AS

0954 OSLO

Finances

Share Ownership

Return on Equity

6,21 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 637 000	6 511 000	124 000	1 972 000
Net Income	248 000	871 000	60 000	99 000
Total Assets	8 333 000	8 764 000	3 004 000	5 710 000
Total Equity	3 995 000	3 747 000	2 877 000	2 817 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 637 000	6 511 000	124 000	1 972 000
Expenditure	6 268 000	5 411 000	7 205 000	9 391 000
Operating Profit	369 000	1 108 000	65 000	119 000
Financial Income	0	8 000	12 000	11 000
Financial Costs	50 000	0	0	0
Financial Balance	−50 000	8 000	12 000	11 000
Earnings Before Tax	319 000	1 116 000	77 000	129 000
Tax	71 000	246 000	17 000	30 000
Net Income	248 000	871 000	60 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 707 000	6 438 000	870 000	253 000
Total Current Assets	4 626 000	2 326 000	2 133 000	5 458 000
Total Assets	8 333 000	8 764 000	3 004 000	5 710 000
Total Retained Equity	2 495 000	2 247 000	1 377 000	1 317 000
Total Equity	3 995 000	3 747 000	2 877 000	2 817 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 337 000	5 017 000	127 000	2 893 000
Total Equity and Debt	8 333 000	8 764 000	3 004 000	5 710 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 637 000	6 511 000	124 000	1 972 000
Other Income	0	0	0	0
Revenue	6 637 000	6 511 000	124 000	1 972 000
Cost of Goods Sold	4 074 000	−264 000	5 781 000	7 939 000
Salary Costs	840 000	4 643 000	−230 000	335 000
Depreciation	46 000	59 000	75 000	64 000
Impairment	0	0	0	0
Expenditure	6 268 000	5 411 000	7 205 000	9 391 000
Operating Profit	369 000	1 108 000	65 000	119 000
Financial Income	0	8 000	12 000	11 000
Financial Costs	50 000	0	0	0
Financial Balance	−50 000	8 000	12 000	11 000
Dividends	0	0	0	0
Net Income	248 000	871 000	60 000	99 000

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	172 000	218 000	277 000	253 000
Total Tangible Assets	172 000	218 000	277 000	253 000
Total Fiancial Fixed Assets	3 535 000	6 220 000	593 000	0
Total Fixed Assets	3 707 000	6 438 000	870 000	253 000
Stock	1 598 000	1 679 000	1 670 000	1 508 000
Total Investments	0	0	0	0
Cash, Bank	3 002 000	550 000	345 000	3 924 000
Total Current Assets	4 626 000	2 326 000	2 133 000	5 458 000
Total Assets	8 333 000	8 764 000	3 004 000	5 710 000
Total Equity	3 995 000	3 747 000	2 877 000	2 817 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	115 000	187 000	98 000	222 000
Unpaid Taxes	52 000	2 142 000	7 000	4 000
Dividends	0	0	0	0
Other Current Debt	4 099 000	2 442 000	5 000	2 637 000
Total Current Debt	4 337 000	5 017 000	127 000	2 893 000
Total Equity and Debt	8 333 000	8 764 000	3 004 000	5 710 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,21 %	23,25 %	2,09 %	3,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,56 %	17,02 %	52,42 %	6,03 %
Current Ratio	1,07	0,46	16,8	1,89
Quick Ratio	1,69	0,7	−1,38	3,94
Equity Ratio	0,48	0,43	0,96	0,49
Gross Profit Margin	38,62 %	104,05 %	−4 562,1 %	−302,59 %