SPORT MEDICINE SCIENCE AS

0870 OSLO

Finances

Share Ownership

Return on Equity

10,66 %

Current Ratio

14,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 223 000	2 688 000	2 752 000
Net Income	1 069 000	1 435 000	1 713 000	1 733 000
Total Assets	10 756 000	7 817 000	6 910 000	5 618 000
Total Equity	10 031 000	7 178 000	5 943 000	4 790 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 223 000	2 688 000	2 752 000
Expenditure	937 000	662 000	499 000	530 000
Operating Profit	1 391 000	1 561 000	2 189 000	2 223 000
Financial Income	4 000	321 000	26 000	9 000
Financial Costs	6 000	127 000	19 000	11 000
Financial Balance	−2 000	194 000	7 000	−2 000
Earnings Before Tax	1 389 000	1 754 000	2 196 000	2 221 000
Tax	319 000	319 000	483 000	488 000
Net Income	1 069 000	1 435 000	1 713 000	1 733 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 000	6 378 000	128 000	100 000
Total Current Assets	10 695 000	1 439 000	6 783 000	5 519 000
Total Assets	10 756 000	7 817 000	6 910 000	5 618 000
Total Retained Equity	7 512 000	7 078 000	5 843 000	4 690 000
Total Equity	10 031 000	7 178 000	5 943 000	4 790 000
Total Long-Term Debt	0	2 000	5 000	3 000
Total Current Debt	725 000	637 000	962 000	825 000
Total Equity and Debt	10 756 000	7 817 000	6 910 000	5 618 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 329 000	1 834 000	2 688 000	2 747 000
Other Income	0	389 000	0	5 000
Revenue	2 329 000	2 223 000	2 688 000	2 752 000
Cost of Goods Sold	0	0	0	0
Salary Costs	105 000	46 000	32 000	35 000
Depreciation	47 000	45 000	23 000	9 000
Impairment	0	0	0	0
Expenditure	937 000	662 000	499 000	530 000
Operating Profit	1 391 000	1 561 000	2 189 000	2 223 000
Financial Income	4 000	321 000	26 000	9 000
Financial Costs	6 000	127 000	19 000	11 000
Financial Balance	−2 000	194 000	7 000	−2 000
Dividends	350 000	200 000	200 000	140 000
Net Income	1 069 000	1 435 000	1 713 000	1 733 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	56 000	0	100 000
Fixtures	62 000	0	128 000	0
Total Tangible Assets	62 000	109 000	128 000	100 000
Total Fiancial Fixed Assets	0	6 269 000	0	0
Total Fixed Assets	62 000	6 378 000	128 000	100 000
Stock	0	0	0	0
Total Investments	8 707 000	0	0	0
Cash, Bank	1 823 000	1 168 000	6 745 000	5 469 000
Total Current Assets	10 695 000	1 439 000	6 783 000	5 519 000
Total Assets	10 756 000	7 817 000	6 910 000	5 618 000
Total Equity	10 031 000	7 178 000	5 943 000	4 790 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	5 000	3 000
Creditors	65 000	4 000	80 000	35 000
Unpaid Taxes	7 000	25 000	23 000	34 000
Dividends	350 000	200 000	200 000	140 000
Other Current Debt	82 000	86 000	178 000	131 000
Total Current Debt	725 000	637 000	962 000	825 000
Total Equity and Debt	10 756 000	7 817 000	6 910 000	5 618 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,66 %	19,99 %	28,82 %	36,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	59,73 %	70,22 %	81,44 %	80,78 %
Current Ratio	14,75	2,26	7,05	6,69
Quick Ratio	14,75	2,26	7,05	6,69
Equity Ratio	0,93	0,92	0,86	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %