NARDO FOTBALLKLUBB

7050 TRONDHEIM

Finances

Share Ownership

Return on Equity

94,36 %

Current Ratio

1,2

Debt-to-Equity Ratio

−17,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 919 000	6 612 000	5 015 000	4 927 000
Net Income	−703 000	−513 000	444 000	1 709 000
Total Assets	13 835 000	15 353 000	3 347 000	2 396 000
Total Equity	−745 000	−42 000	470 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 919 000	6 612 000	5 015 000	4 927 000
Expenditure	−1 931 000	4 789 000	3 299 000	2 480 000
Operating Profit	−702 000	−389 000	575 000	1 808 000
Financial Income	0	8 000	0	12 000
Financial Costs	0	132 000	131 000	110 000
Financial Balance	0	−124 000	−131 000	−98 000
Earnings Before Tax	−703 000	−513 000	444 000	1 709 000
Tax	0	0	0	0
Net Income	−703 000	−513 000	444 000	1 709 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 966 000	8 474 000	2 028 000	1 934 000
Total Current Assets	1 869 000	6 878 000	1 319 000	461 000
Total Assets	13 835 000	15 353 000	3 347 000	2 396 000
Total Retained Equity	0	0	0	0
Total Equity	−745 000	−42 000	470 000	26 000
Total Long-Term Debt	13 017 000	13 964 000	1 616 000	1 929 000
Total Current Debt	1 563 000	1 431 000	1 261 000	440 000
Total Equity and Debt	13 835 000	15 353 000	3 347 000	2 396 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 010 000	6 612 000	5 015 000	4 927 000
Other Income	4 909 000	0	0	0
Revenue	5 919 000	6 612 000	5 015 000	4 927 000
Cost of Goods Sold	941 000	0	0	0
Salary Costs	0	2 137 000	1 207 000	419 000
Depreciation	0	181 000	151 000	−711 000
Impairment	0	0	0	0
Expenditure	−1 931 000	4 789 000	3 299 000	2 480 000
Operating Profit	−702 000	−389 000	575 000	1 808 000
Financial Income	0	8 000	0	12 000
Financial Costs	0	132 000	131 000	110 000
Financial Balance	0	−124 000	−131 000	−98 000
Dividends	0	0	0	0
Net Income	−703 000	−513 000	444 000	1 709 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 799 000	8 256 000	1 794 000	1 848 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	155 000	198 000	204 000	49 000
Total Tangible Assets	11 955 000	8 454 000	1 999 000	1 896 000
Total Fiancial Fixed Assets	11 000	20 000	29 000	38 000
Total Fixed Assets	11 966 000	8 474 000	2 028 000	1 934 000
Stock	0	30 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 427 000	6 441 000	792 000	250 000
Total Current Assets	1 869 000	6 878 000	1 319 000	461 000
Total Assets	13 835 000	15 353 000	3 347 000	2 396 000
Total Equity	−745 000	−42 000	470 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 017 000	13 964 000	1 616 000	1 929 000
Creditors	1 045 000	670 000	171 000	95 000
Unpaid Taxes	83 000	231 000	172 000	90 000
Dividends	0	0	0	0
Other Current Debt	435 000	530 000	918 000	255 000
Total Current Debt	1 563 000	1 431 000	1 261 000	440 000
Total Equity and Debt	13 835 000	15 353 000	3 347 000	2 396 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,36 %	1 221,43 %	94,47 %	6 573,08 %
Debt-to-Equity Ratio	−17,47	−332,48	3,44	74,19
Operating Profit Margin	−11,86 %	−5,88 %	11,47 %	36,7 %
Current Ratio	1,2	4,81	1,05	1,05
Quick Ratio	1,2	4,91	1,05	1,05
Equity Ratio	−0,05	−0	0,14	0,01
Gross Profit Margin	84,1 %	100 %	100 %	100 %