STJØRDALS-BLINK FOTBALL

7507 STJØRDAL

Finances

Share Ownership

Return on Equity

195,9 %

Current Ratio

6,24

Debt-to-Equity Ratio

−114,42

Key figures (NOK)	2021	2020	2019	2014
Revenue	13 381 000	10 328 000	6 423 000	5 601 000
Net Income	−478 000	260 000	211 000	−169 000
Total Assets	29 420 000	40 811 000	2 674 000	6 474 000
Total Equity	−244 000	235 000	−26 000	258 000

Income (NOK)	2021	2020	2019	2014
Revenue	13 381 000	10 328 000	6 423 000	5 601 000
Expenditure	13 451 000	9 749 000	6 113 000	5 530 000
Operating Profit	−71 000	578 000	312 000	72 000
Financial Income	4 000	30 000	12 000	27 000
Financial Costs	411 000	348 000	113 000	267 000
Financial Balance	−407 000	−318 000	−101 000	−240 000
Earnings Before Tax	−478 000	260 000	211 000	−169 000
Tax	0	0	0	0
Net Income	−478 000	260 000	211 000	−169 000

Balance (NOK)	2021	2020	2019	2014
Total Fixed Assets	18 533 000	22 431 000	1 390 000	5 471 000
Total Current Assets	10 887 000	18 379 000	1 284 000	1 003 000
Total Assets	29 420 000	40 811 000	2 674 000	6 474 000
Total Retained Equity	−475 000	3 000	−257 000	27 000
Total Equity	−244 000	235 000	−26 000	258 000
Total Long-Term Debt	27 919 000	38 442 000	1 925 000	5 529 000
Total Current Debt	1 744 000	2 134 000	775 000	687 000
Total Equity and Debt	29 420 000	40 811 000	2 674 000	6 474 000

Cash flow (NOK)	2021	2020	2019	2014
Sales Income	10 599 000	9 605 000	6 106 000	5 371 000
Other Income	2 781 000	722 000	317 000	230 000
Revenue	13 381 000	10 328 000	6 423 000	5 601 000
Cost of Goods Sold	908 000	539 000	973 000	642 000
Salary Costs	5 446 000	3 691 000	1 421 000	1 407 000
Depreciation	629 000	530 000	216 000	428 000
Impairment	0	0	0	0
Expenditure	13 451 000	9 749 000	6 113 000	5 530 000
Operating Profit	−71 000	578 000	312 000	72 000
Financial Income	4 000	30 000	12 000	27 000
Financial Costs	411 000	348 000	113 000	267 000
Financial Balance	−407 000	−318 000	−101 000	−240 000
Dividends	0	0	0	0
Net Income	−478 000	260 000	211 000	−169 000

Balance details (NOK)	2021	2020	2019	2014
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 932 000	21 820 000	937 000	5 032 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	129 000	70 000	54 000	40 000
Total Tangible Assets	18 061 000	21 890 000	991 000	5 072 000
Total Fiancial Fixed Assets	471 000	541 000	399 000	399 000
Total Fixed Assets	18 533 000	22 431 000	1 390 000	5 471 000
Stock	31 000	191 000	84 000	35 000
Total Investments	0	0	0	0
Cash, Bank	654 000	1 135 000	480 000	499 000
Total Current Assets	10 887 000	18 379 000	1 284 000	1 003 000
Total Assets	29 420 000	40 811 000	2 674 000	6 474 000
Total Equity	−244 000	235 000	−26 000	258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 919 000	38 442 000	1 925 000	5 529 000
Creditors	775 000	543 000	390 000	400 000
Unpaid Taxes	258 000	374 000	90 000	91 000
Dividends	0	0	0	0
Other Current Debt	712 000	1 216 000	295 000	196 000
Total Current Debt	1 744 000	2 134 000	775 000	687 000
Total Equity and Debt	29 420 000	40 811 000	2 674 000	6 474 000

Financial indicators	2021	2020	2019	2014
Return on Equity	195,9 %	110,64 %	−811,54 %	−65,5 %
Debt-to-Equity Ratio	−114,42	163,58	−74,04	21,43
Operating Profit Margin	−0,53 %	5,6 %	4,86 %	1,29 %
Current Ratio	6,24	8,61	1,66	1,46
Quick Ratio	6,36	9,46	1,86	1,54
Equity Ratio	−0,01	0,01	−0,01	0,04
Gross Profit Margin	93,21 %	94,78 %	84,85 %	88,54 %