GAME-ON AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

66,82 %

Current Ratio

2,91

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 194 000	34 340 000	32 941 000	27 579 000
Net Income	3 123 000	3 900 000	3 324 000	1 342 000
Total Assets	11 723 000	12 014 000	24 459 000	22 463 000
Total Equity	4 674 000	3 911 000	6 640 000	3 317 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 194 000	34 340 000	32 941 000	27 579 000
Expenditure	30 033 000	29 483 000	28 084 000	25 247 000
Operating Profit	4 161 000	4 856 000	4 857 000	2 331 000
Financial Income	8 000	5 000	2 000	14 000
Financial Costs	165 000	209 000	598 000	625 000
Financial Balance	−157 000	−204 000	−596 000	−611 000
Earnings Before Tax	4 004 000	4 652 000	4 261 000	1 720 000
Tax	881 000	752 000	937 000	378 000
Net Income	3 123 000	3 900 000	3 324 000	1 342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	447 000	598 000	12 059 000	12 812 000
Total Current Assets	11 276 000	11 417 000	12 400 000	9 651 000
Total Assets	11 723 000	12 014 000	24 459 000	22 463 000
Total Retained Equity	4 644 000	3 881 000	6 540 000	3 217 000
Total Equity	4 674 000	3 911 000	6 640 000	3 317 000
Total Long-Term Debt	3 177 000	4 253 000	14 512 000	15 449 000
Total Current Debt	3 872 000	3 850 000	3 307 000	3 697 000
Total Equity and Debt	11 723 000	12 014 000	24 459 000	22 463 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 140 000	34 214 000	32 879 000	27 497 000
Other Income	54 000	126 000	62 000	81 000
Revenue	34 194 000	34 340 000	32 941 000	27 579 000
Cost of Goods Sold	17 781 000	19 580 000	19 224 000	17 078 000
Salary Costs	6 284 000	5 713 000	4 519 000	4 036 000
Depreciation	259 000	237 000	770 000	761 000
Impairment	0	0	0	0
Expenditure	30 033 000	29 483 000	28 084 000	25 247 000
Operating Profit	4 161 000	4 856 000	4 857 000	2 331 000
Financial Income	8 000	5 000	2 000	14 000
Financial Costs	165 000	209 000	598 000	625 000
Financial Balance	−157 000	−204 000	−596 000	−611 000
Dividends	2 350 000	0	0	670 000
Net Income	3 123 000	3 900 000	3 324 000	1 342 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	97 000	92 000	0	0
Real Eastate	0	0	11 555 000	11 837 000
Machinery and Plant Facilities	0	0	242 000	322 000
Fixtures	350 000	506 000	196 000	604 000
Total Tangible Assets	350 000	506 000	11 993 000	12 763 000
Total Fiancial Fixed Assets	0	0	67 000	49 000
Total Fixed Assets	447 000	598 000	12 059 000	12 812 000
Stock	6 937 000	6 529 000	6 263 000	6 409 000
Total Investments	0	0	0	0
Cash, Bank	2 301 000	3 526 000	5 374 000	1 381 000
Total Current Assets	11 276 000	11 417 000	12 400 000	9 651 000
Total Assets	11 723 000	12 014 000	24 459 000	22 463 000
Total Equity	4 674 000	3 911 000	6 640 000	3 317 000
Short-Term Group Debt	0	434 000	0	0
Total Long-Term Debt	3 177 000	4 253 000	14 512 000	15 449 000
Creditors	1 224 000	239 000	417 000	816 000
Unpaid Taxes	1 318 000	1 760 000	1 575 000	1 178 000
Dividends	2 350 000	0	0	670 000
Other Current Debt	443 000	382 000	369 000	339 000
Total Current Debt	3 872 000	3 850 000	3 307 000	3 697 000
Total Equity and Debt	11 723 000	12 014 000	24 459 000	22 463 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,82 %	99,72 %	50,06 %	40,46 %
Debt-to-Equity Ratio	0,68	1,09	2,19	4,66
Operating Profit Margin	12,17 %	14,14 %	14,74 %	8,45 %
Current Ratio	2,91	2,97	3,75	2,61
Quick Ratio	−3,68	−4,26	−4,19	−3,56
Equity Ratio	0,4	0,33	0,27	0,15
Gross Profit Margin	48 %	42,98 %	41,64 %	38,08 %