NORSK BANDYSPORT AS

0666 OSLO

Finances

Return on Equity

12,14 %

Current Ratio

3,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 506 000	6 266 000	5 311 000	6 453 000
Net Income	386 000	202 000	186 000	465 000
Total Assets	4 636 000	3 695 000	3 077 000	4 029 000
Total Equity	3 179 000	2 793 000	2 591 000	2 406 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 506 000	6 266 000	5 311 000	6 453 000
Expenditure	7 937 000	5 969 000	5 047 000	6 151 000
Operating Profit	568 000	297 000	264 000	303 000
Financial Income	15 000	19 000	18 000	256 000
Financial Costs	31 000	36 000	39 000	27 000
Financial Balance	−16 000	−17 000	−21 000	229 000
Earnings Before Tax	553 000	280 000	243 000	531 000
Tax	167 000	78 000	57 000	66 000
Net Income	386 000	202 000	186 000	465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	48 000	69 000	29 000
Total Current Assets	4 592 000	3 646 000	3 007 000	4 000 000
Total Assets	4 636 000	3 695 000	3 077 000	4 029 000
Total Retained Equity	3 029 000	2 643 000	2 441 000	2 256 000
Total Equity	3 179 000	2 793 000	2 591 000	2 406 000
Total Long-Term Debt	13 000	0	0	0
Total Current Debt	1 444 000	902 000	485 000	1 624 000
Total Equity and Debt	4 636 000	3 695 000	3 077 000	4 029 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 623 000	6 266 000	5 310 000	6 453 000
Other Income	−117 000	0	0	0
Revenue	8 506 000	6 266 000	5 311 000	6 453 000
Cost of Goods Sold	4 706 000	3 683 000	3 031 000	3 566 000
Salary Costs	2 171 000	1 598 000	1 289 000	1 693 000
Depreciation	4 000	4 000	1 000	0
Impairment	0	0	0	0
Expenditure	7 937 000	5 969 000	5 047 000	6 151 000
Operating Profit	568 000	297 000	264 000	303 000
Financial Income	15 000	19 000	18 000	256 000
Financial Costs	31 000	36 000	39 000	27 000
Financial Balance	−16 000	−17 000	−21 000	229 000
Dividends	0	0	0	500 000
Net Income	386 000	202 000	186 000	465 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	16 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	39 000	43 000	0
Total Tangible Assets	34 000	39 000	43 000	0
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	44 000	48 000	69 000	29 000
Stock	1 450 000	1 312 000	1 745 000	1 054 000
Total Investments	0	0	0	0
Cash, Bank	2 440 000	2 056 000	970 000	2 642 000
Total Current Assets	4 592 000	3 646 000	3 007 000	4 000 000
Total Assets	4 636 000	3 695 000	3 077 000	4 029 000
Total Equity	3 179 000	2 793 000	2 591 000	2 406 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	0	0	0
Creditors	143 000	78 000	39 000	81 000
Unpaid Taxes	863 000	641 000	304 000	643 000
Dividends	0	0	0	500 000
Other Current Debt	284 000	121 000	89 000	838 000
Total Current Debt	1 444 000	902 000	485 000	1 624 000
Total Equity and Debt	4 636 000	3 695 000	3 077 000	4 029 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,14 %	7,23 %	7,18 %	19,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,68 %	4,74 %	4,97 %	4,7 %
Current Ratio	3,18	4,04	6,2	2,46
Quick Ratio	−765,33	−8,89	−2,39	7,02
Equity Ratio	0,69	0,76	0,84	0,6
Gross Profit Margin	44,67 %	41,22 %	42,93 %	44,74 %