GLADIATOR GYM AS

3085 HOLMESTRAND

Finances

Share Ownership

Return on Equity

−17,12 %

Current Ratio

0,26

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	1 913 000	1 049 000	455 000
Net Income	44 000	−54 000	−277 000
Total Assets	529 000	262 000	234 000
Total Equity	−257 000	−301 000	−247 000

Income (NOK)	2022	2021	2020
Revenue	1 913 000	1 049 000	455 000
Expenditure	1 824 000	1 074 000	675 000
Operating Profit	89 000	−24 000	−220 000
Financial Income	0	0	0
Financial Costs	44 000	30 000	57 000
Financial Balance	−44 000	−30 000	−57 000
Earnings Before Tax	46 000	−54 000	−277 000
Tax	1 000	0	0
Net Income	44 000	−54 000	−277 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	323 000	367 000	411 000
Total Current Assets	207 000	−104 000	−177 000
Total Assets	529 000	262 000	234 000
Total Retained Equity	−287 000	−331 000	−277 000
Total Equity	−257 000	−301 000	−247 000
Total Long-Term Debt	0	0	0
Total Current Debt	786 000	563 000	481 000
Total Equity and Debt	529 000	262 000	234 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 725 000	999 000	455 000
Other Income	188 000	50 000	0
Revenue	1 913 000	1 049 000	455 000
Cost of Goods Sold	24 000	140 000	134 000
Salary Costs	237 000	32 000	0
Depreciation	44 000	44 000	29 000
Impairment	0	0	0
Expenditure	1 824 000	1 074 000	675 000
Operating Profit	89 000	−24 000	−220 000
Financial Income	0	0	0
Financial Costs	44 000	30 000	57 000
Financial Balance	−44 000	−30 000	−57 000
Dividends	0	0	0
Net Income	44 000	−54 000	−277 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	323 000	367 000	411 000
Total Tangible Assets	323 000	367 000	411 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	323 000	367 000	411 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	−228 000	−260 000	−245 000
Total Current Assets	207 000	−104 000	−177 000
Total Assets	529 000	262 000	234 000
Total Equity	−257 000	−301 000	−247 000
Short-Term Group Debt	339 000	156 000	225 000
Total Long-Term Debt	0	0	0
Creditors	353 000	441 000	253 000
Unpaid Taxes	61 000	0	0
Dividends	0	0	0
Other Current Debt	32 000	−34 000	3 000
Total Current Debt	786 000	563 000	481 000
Total Equity and Debt	529 000	262 000	234 000

Financial indicators	2022	2021	2020
Return on Equity	−17,12 %	17,94 %	112,15 %
Debt-to-Equity Ratio	−0	−0	−0
Operating Profit Margin	4,65 %	−2,29 %	−48,35 %
Current Ratio	0,26	−0,18	−0,37
Quick Ratio	0,26	−0,18	−0,37
Equity Ratio	−0,49	−1,15	−1,06
Gross Profit Margin	98,75 %	86,65 %	70,55 %