FOTBALLKLUBBEN VIDAR

4022 STAVANGER

Finances

Share Ownership

Return on Equity

−126,79 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 811 000	7 718 000	6 745 000	7 745 000
Net Income	−1 221 000	413 000	1 331 000	−143 000
Total Assets	2 769 000	3 019 000	2 478 000	1 124 000
Total Equity	963 000	2 183 000	1 770 000	440 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 811 000	7 718 000	6 745 000	7 745 000
Expenditure	11 019 000	7 305 000	5 410 000	7 886 000
Operating Profit	−1 208 000	413 000	1 335 000	−141 000
Financial Income	0	0	0	0
Financial Costs	13 000	0	4 000	3 000
Financial Balance	−13 000	0	−4 000	−3 000
Earnings Before Tax	−1 221 000	413 000	1 331 000	−143 000
Tax	0	0	0	0
Net Income	−1 221 000	413 000	1 331 000	−143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	651 000	1 636 000	603 000	656 000
Total Current Assets	2 118 000	1 383 000	1 875 000	468 000
Total Assets	2 769 000	3 019 000	2 478 000	1 124 000
Total Retained Equity	963 000	2 183 000	1 770 000	440 000
Total Equity	963 000	2 183 000	1 770 000	440 000
Total Long-Term Debt	483 000	0	0	0
Total Current Debt	1 323 000	836 000	707 000	684 000
Total Equity and Debt	2 769 000	3 019 000	2 478 000	1 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 428 000	6 438 000	4 809 000	5 767 000
Other Income	1 383 000	1 280 000	1 935 000	1 978 000
Revenue	9 811 000	7 718 000	6 745 000	7 745 000
Cost of Goods Sold	5 466 000	2 891 000	1 696 000	3 734 000
Salary Costs	4 283 000	3 286 000	2 740 000	2 991 000
Depreciation	54 000	92 000	53 000	53 000
Impairment	0	0	0	0
Expenditure	11 019 000	7 305 000	5 410 000	7 886 000
Operating Profit	−1 208 000	413 000	1 335 000	−141 000
Financial Income	0	0	0	0
Financial Costs	13 000	0	4 000	3 000
Financial Balance	−13 000	0	−4 000	−3 000
Dividends	0	0	0	0
Net Income	−1 221 000	413 000	1 331 000	−143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	629 000	1 636 000	603 000	656 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	0	0	0
Total Tangible Assets	651 000	1 636 000	603 000	656 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	651 000	1 636 000	603 000	656 000
Stock	80 000	42 000	42 000	42 000
Total Investments	0	0	0	0
Cash, Bank	972 000	1 009 000	1 728 000	184 000
Total Current Assets	2 118 000	1 383 000	1 875 000	468 000
Total Assets	2 769 000	3 019 000	2 478 000	1 124 000
Total Equity	963 000	2 183 000	1 770 000	440 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	483 000	0	0	0
Creditors	127 000	424 000	212 000	334 000
Unpaid Taxes	341 000	199 000	139 000	153 000
Dividends	0	0	0	0
Other Current Debt	855 000	213 000	357 000	197 000
Total Current Debt	1 323 000	836 000	707 000	684 000
Total Equity and Debt	2 769 000	3 019 000	2 478 000	1 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−126,79 %	18,92 %	75,2 %	−32,5 %
Debt-to-Equity Ratio	0,5	0	0	0
Operating Profit Margin	−12,31 %	5,35 %	19,79 %	−1,82 %
Current Ratio	1,6	1,65	2,65	0,68
Quick Ratio	1,7	1,74	2,82	0,73
Equity Ratio	0,35	0,72	0,71	0,39
Gross Profit Margin	44,29 %	62,54 %	74,86 %	51,79 %