SPORT 1 KNARVIK AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

2,79 %

Current Ratio

1,84

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 154 000	19 399 000	15 960 000	13 307 000
Net Income	122 000	1 870 000	880 000	−325 000
Total Assets	9 863 000	9 173 000	5 855 000	7 383 000
Total Equity	4 372 000	4 249 000	2 756 000	676 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 154 000	19 399 000	15 960 000	13 307 000
Expenditure	15 918 000	16 938 000	14 634 000	13 487 000
Operating Profit	237 000	2 462 000	1 327 000	−179 000
Financial Income	1 000	0	16 000	0
Financial Costs	81 000	64 000	217 000	237 000
Financial Balance	−80 000	−64 000	−201 000	−237 000
Earnings Before Tax	157 000	2 397 000	1 126 000	−416 000
Tax	35 000	527 000	246 000	−92 000
Net Income	122 000	1 870 000	880 000	−325 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 550 000	551 000	640 000	1 073 000
Total Current Assets	8 313 000	8 623 000	5 216 000	6 311 000
Total Assets	9 863 000	9 173 000	5 855 000	7 383 000
Total Retained Equity	2 372 000	2 249 000	756 000	−124 000
Total Equity	4 372 000	4 249 000	2 756 000	676 000
Total Long-Term Debt	985 000	0	0	0
Total Current Debt	4 506 000	4 924 000	3 099 000	6 708 000
Total Equity and Debt	9 863 000	9 173 000	5 855 000	7 383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 064 000	19 334 000	15 634 000	12 706 000
Other Income	90 000	66 000	326 000	601 000
Revenue	16 154 000	19 399 000	15 960 000	13 307 000
Cost of Goods Sold	9 814 000	10 260 000	8 534 000	7 036 000
Salary Costs	3 050 000	3 223 000	2 513 000	2 704 000
Depreciation	237 000	205 000	203 000	109 000
Impairment	0	0	0	0
Expenditure	15 918 000	16 938 000	14 634 000	13 487 000
Operating Profit	237 000	2 462 000	1 327 000	−179 000
Financial Income	1 000	0	16 000	0
Financial Costs	81 000	64 000	217 000	237 000
Financial Balance	−80 000	−64 000	−201 000	−237 000
Dividends	0	377 000	0	0
Net Income	122 000	1 870 000	880 000	−325 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 000	4 000	226 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 550 000	546 000	636 000	839 000
Total Tangible Assets	1 550 000	546 000	636 000	839 000
Total Fiancial Fixed Assets	0	0	0	8 000
Total Fixed Assets	1 550 000	551 000	640 000	1 073 000
Stock	3 985 000	5 765 000	4 872 000	5 704 000
Total Investments	0	0	0	0
Cash, Bank	2 260 000	102 000	88 000	99 000
Total Current Assets	8 313 000	8 623 000	5 216 000	6 311 000
Total Assets	9 863 000	9 173 000	5 855 000	7 383 000
Total Equity	4 372 000	4 249 000	2 756 000	676 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	985 000	0	0	0
Creditors	3 045 000	2 519 000	1 178 000	1 395 000
Unpaid Taxes	389 000	571 000	692 000	430 000
Dividends	0	377 000	0	0
Other Current Debt	1 072 000	1 306 000	1 184 000	2 641 000
Total Current Debt	4 506 000	4 924 000	3 099 000	6 708 000
Total Equity and Debt	9 863 000	9 173 000	5 855 000	7 383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,79 %	44,01 %	31,93 %	−48,08 %
Debt-to-Equity Ratio	0,23	0	0	0
Operating Profit Margin	1,47 %	12,69 %	8,31 %	−1,35 %
Current Ratio	1,84	1,75	1,68	0,94
Quick Ratio	15,96	−10,25	−2,94	6,29
Equity Ratio	0,44	0,46	0,47	0,09
Gross Profit Margin	39,25 %	47,11 %	46,53 %	47,13 %