SNIPER PAINTBALL AS

0383 OSLO

Finances

Share Ownership

Return on Equity

−19,99 %

Current Ratio

0,5

Debt-to-Equity Ratio

−1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 724 000	1 616 000	1 280 000	989 000
Net Income	522 000	−144 000	417 000	−618 000
Total Assets	5 512 000	5 074 000	4 858 000	4 156 000
Total Equity	−2 611 000	−3 133 000	−2 989 000	−3 406 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 724 000	1 616 000	1 280 000	989 000
Expenditure	1 886 000	1 474 000	582 000	1 335 000
Operating Profit	839 000	141 000	697 000	−346 000
Financial Income	1 000	0	0	0
Financial Costs	317 000	285 000	281 000	272 000
Financial Balance	−316 000	−285 000	−281 000	−272 000
Earnings Before Tax	522 000	−144 000	417 000	−618 000
Tax	0	0	0	0
Net Income	522 000	−144 000	417 000	−618 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 449 000	3 489 000	3 474 000	3 598 000
Total Current Assets	2 063 000	1 585 000	1 383 000	558 000
Total Assets	5 512 000	5 074 000	4 858 000	4 156 000
Total Retained Equity	−2 711 000	−3 233 000	−3 089 000	−3 506 000
Total Equity	−2 611 000	−3 133 000	−2 989 000	−3 406 000
Total Long-Term Debt	4 025 000	4 202 000	4 222 000	4 261 000
Total Current Debt	4 099 000	4 005 000	3 625 000	3 300 000
Total Equity and Debt	5 512 000	5 074 000	4 858 000	4 156 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 339 000	956 000	565 000	439 000
Other Income	385 000	660 000	715 000	550 000
Revenue	2 724 000	1 616 000	1 280 000	989 000
Cost of Goods Sold	194 000	559 000	132 000	82 000
Salary Costs	4 000	0	33 000	178 000
Depreciation	131 000	119 000	124 000	124 000
Impairment	0	0	0	0
Expenditure	1 886 000	1 474 000	582 000	1 335 000
Operating Profit	839 000	141 000	697 000	−346 000
Financial Income	1 000	0	0	0
Financial Costs	317 000	285 000	281 000	272 000
Financial Balance	−316 000	−285 000	−281 000	−272 000
Dividends	0	0	0	0
Net Income	522 000	−144 000	417 000	−618 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 936 000	2 962 000	3 046 000	3 131 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	105 000	119 000	20 000	59 000
Total Tangible Assets	3 041 000	3 081 000	3 066 000	3 190 000
Total Fiancial Fixed Assets	408 000	408 000	408 000	408 000
Total Fixed Assets	3 449 000	3 489 000	3 474 000	3 598 000
Stock	201 000	384 000	0	1 000
Total Investments	0	0	0	0
Cash, Bank	885 000	90 000	30 000	126 000
Total Current Assets	2 063 000	1 585 000	1 383 000	558 000
Total Assets	5 512 000	5 074 000	4 858 000	4 156 000
Total Equity	−2 611 000	−3 133 000	−2 989 000	−3 406 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 025 000	4 202 000	4 222 000	4 261 000
Creditors	173 000	46 000	46 000	65 000
Unpaid Taxes	9 000	0	144 000	74 000
Dividends	0	0	0	0
Other Current Debt	3 917 000	3 959 000	3 435 000	3 161 000
Total Current Debt	4 099 000	4 005 000	3 625 000	3 300 000
Total Equity and Debt	5 512 000	5 074 000	4 858 000	4 156 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,99 %	4,6 %	−13,95 %	18,14 %
Debt-to-Equity Ratio	−1,54	−1,34	−1,41	−1,25
Operating Profit Margin	30,8 %	8,73 %	54,45 %	−34,98 %
Current Ratio	0,5	0,4	0,38	0,17
Quick Ratio	0,53	0,44	0,38	0,17
Equity Ratio	−0,47	−0,62	−0,62	−0,82
Gross Profit Margin	92,88 %	65,41 %	89,69 %	91,71 %