HOME ACADEMY AS

2817 GJØVIK

Finances

Share Ownership

Return on Equity

19,44 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	164 000	0	32 000	133 000
Net Income	14 000	−24 000	11 000	45 000
Total Assets	90 000	58 000	64 000	54 000
Total Equity	72 000	58 000	61 000	50 000

Income (NOK)	2022	2021	2020	2019
Revenue	164 000	0	32 000	133 000
Expenditure	150 000	23 000	18 000	88 000
Operating Profit	14 000	−24 000	13 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	14 000	−24 000	13 000	45 000
Tax	0	0	2 000	0
Net Income	14 000	−24 000	11 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	90 000	58 000	64 000	54 000
Total Assets	90 000	58 000	64 000	54 000
Total Retained Equity	−1 000	−15 000	9 000	−2 000
Total Equity	72 000	58 000	61 000	50 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	18 000	0	3 000	4 000
Total Equity and Debt	90 000	58 000	64 000	54 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	164 000	0	32 000	133 000
Other Income	0	0	0	0
Revenue	164 000	0	32 000	133 000
Cost of Goods Sold	0	0	0	0
Salary Costs	75 000	0	8 000	53 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	150 000	23 000	18 000	88 000
Operating Profit	14 000	−24 000	13 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	14 000	−24 000	11 000	45 000

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	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 000	28 000	44 000	34 000
Total Current Assets	90 000	58 000	64 000	54 000
Total Assets	90 000	58 000	64 000	54 000
Total Equity	72 000	58 000	61 000	50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	0
Unpaid Taxes	12 000	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	6 000	0	0	4 000
Total Current Debt	18 000	0	3 000	4 000
Total Equity and Debt	90 000	58 000	64 000	54 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,44 %	−41,38 %	18,03 %	90 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,54 %	-	40,63 %	33,83 %
Current Ratio	5	-	21,33	13,5
Quick Ratio	5	-	21,33	13,5
Equity Ratio	0,8	1	0,95	0,93
Gross Profit Margin	100 %	-	100 %	100 %