NORDIC FOOTBALL ACADEMY NORGE AS

2817 GJØVIK

Finances

Share Ownership

Return on Equity

−37,95 %

Current Ratio

1,21

Debt-to-Equity Ratio

2,49

Key figures (NOK)	2022	2021	2020
Revenue	5 083 000	3 479 000	285 000
Net Income	−126 000	11 000	−548 000
Total Assets	1 509 000	1 807 000	2 168 000
Total Equity	332 000	458 000	447 000

Income (NOK)	2022	2021	2020
Revenue	5 083 000	3 479 000	285 000
Expenditure	5 181 000	3 466 000	823 000
Operating Profit	−99 000	13 000	−538 000
Financial Income	5 000	22 000	0
Financial Costs	31 000	24 000	9 000
Financial Balance	−26 000	−2 000	−9 000
Earnings Before Tax	−126 000	11 000	−548 000
Tax	0	0	0
Net Income	−126 000	11 000	−548 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 087 000	1 362 000	1 609 000
Total Current Assets	422 000	445 000	559 000
Total Assets	1 509 000	1 807 000	2 168 000
Total Retained Equity	−668 000	−542 000	−553 000
Total Equity	332 000	458 000	447 000
Total Long-Term Debt	826 000	1 061 000	929 000
Total Current Debt	350 000	288 000	792 000
Total Equity and Debt	1 509 000	1 807 000	2 168 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 936 000	997 000	0
Other Income	147 000	2 482 000	285 000
Revenue	5 083 000	3 479 000	285 000
Cost of Goods Sold	665 000	581 000	193 000
Salary Costs	1 096 000	865 000	448 000
Depreciation	176 000	194 000	38 000
Impairment	0	0	0
Expenditure	5 181 000	3 466 000	823 000
Operating Profit	−99 000	13 000	−538 000
Financial Income	5 000	22 000	0
Financial Costs	31 000	24 000	9 000
Financial Balance	−26 000	−2 000	−9 000
Dividends	0	0	0
Net Income	−126 000	11 000	−548 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 000 000	1 128 000	1 255 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	87 000	235 000	301 000
Total Tangible Assets	87 000	235 000	301 000
Total Fiancial Fixed Assets	0	0	53 000
Total Fixed Assets	1 087 000	1 362 000	1 609 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	296 000	197 000	415 000
Total Current Assets	422 000	445 000	559 000
Total Assets	1 509 000	1 807 000	2 168 000
Total Equity	332 000	458 000	447 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	826 000	1 061 000	929 000
Creditors	142 000	178 000	400 000
Unpaid Taxes	121 000	53 000	95 000
Dividends	0	0	0
Other Current Debt	87 000	57 000	297 000
Total Current Debt	350 000	288 000	792 000
Total Equity and Debt	1 509 000	1 807 000	2 168 000

Financial indicators	2022	2021	2020
Return on Equity	−37,95 %	2,4 %	−122,6 %
Debt-to-Equity Ratio	2,49	2,32	2,08
Operating Profit Margin	−1,95 %	0,37 %	−188,77 %
Current Ratio	1,21	1,55	0,71
Quick Ratio	1,21	1,55	0,71
Equity Ratio	0,22	0,25	0,21
Gross Profit Margin	86,92 %	83,3 %	32,28 %