FOTBALLKLUBBEN MJØLNER

8516 NARVIK

Finances

Share Ownership

Return on Equity

−64,89 %

Current Ratio

2,13

Debt-to-Equity Ratio

1,12

Key figures (NOK)	2022	2021	2006	2004
Revenue	8 949 000	6 348 000	0	2 612 000
Net Income	−292 000	−156 000	215 000	45 000
Total Assets	1 687 000	2 389 000	574 000	340 000
Total Equity	450 000	743 000	0	−416 000

Income (NOK)	2022	2021	2006	2004
Revenue	8 949 000	6 348 000	0	2 612 000
Expenditure	9 198 000	6 463 000	0	2 502 000
Operating Profit	−249 000	−114 000	0	110 000
Financial Income	0	0	0	6 000
Financial Costs	44 000	42 000	0	71 000
Financial Balance	−44 000	−42 000	0	−65 000
Earnings Before Tax	−292 000	−156 000	215 000	45 000
Tax	0	0	0	0
Net Income	−292 000	−156 000	215 000	45 000

Balance (NOK)	2022	2021	2006	2004
Total Fixed Assets	127 000	286 000	0	0
Total Current Assets	1 561 000	2 103 000	574 000	340 000
Total Assets	1 687 000	2 389 000	574 000	340 000
Total Retained Equity	450 000	743 000	0	−416 000
Total Equity	450 000	743 000	0	−416 000
Total Long-Term Debt	505 000	957 000	0	146 000
Total Current Debt	732 000	689 000	400 000	610 000
Total Equity and Debt	1 687 000	2 389 000	574 000	340 000

Cash flow (NOK)	2022	2021	2006	2004
Sales Income	6 726 000	4 438 000	0	1 797 000
Other Income	2 222 000	1 910 000	0	815 000
Revenue	8 949 000	6 348 000	0	2 612 000
Cost of Goods Sold	5 178 000	2 632 000	0	156 000
Salary Costs	3 579 000	3 377 000	0	490 000
Depreciation	0	0	0	0
Impairment	14 000	71 000	0	0
Expenditure	9 198 000	6 463 000	0	2 502 000
Operating Profit	−249 000	−114 000	0	110 000
Financial Income	0	0	0	6 000
Financial Costs	44 000	42 000	0	71 000
Financial Balance	−44 000	−42 000	0	−65 000
Dividends	0	0	0	0
Net Income	−292 000	−156 000	215 000	45 000

Balance details (NOK)	2022	2021	2006	2004
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	166 000	0	0
Total Tangible Assets	7 000	166 000	0	0
Total Fiancial Fixed Assets	120 000	120 000	0	0
Total Fixed Assets	127 000	286 000	0	0
Stock	47 000	33 000	0	0
Total Investments	0	0	0	0
Cash, Bank	400 000	1 356 000	0	0
Total Current Assets	1 561 000	2 103 000	574 000	340 000
Total Assets	1 687 000	2 389 000	574 000	340 000
Total Equity	450 000	743 000	0	−416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	505 000	957 000	0	146 000
Creditors	272 000	144 000	193 000	353 000
Unpaid Taxes	175 000	206 000	0	85 000
Dividends	0	0	0	0
Other Current Debt	285 000	339 000	0	171 000
Total Current Debt	732 000	689 000	400 000	610 000
Total Equity and Debt	1 687 000	2 389 000	574 000	340 000

Financial indicators	2022	2021	2006	2004
Return on Equity	−64,89 %	−21 %	-	−10,82 %
Debt-to-Equity Ratio	1,12	1,29	-	−0,35
Operating Profit Margin	−2,78 %	−1,8 %	-	4,21 %
Current Ratio	2,13	3,05	1,44	0,56
Quick Ratio	2,28	3,21	1,44	0,56
Equity Ratio	0,27	0,31	0	−1,22
Gross Profit Margin	42,14 %	58,54 %	-	94,03 %