GET ACADEMY AS

3256 LARVIK

Finances

Return on Equity

−69,4 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 345 000	5 917 000	3 887 000	2 549 000
Net Income	−499 000	325 000	297 000	25 000
Total Assets	2 159 000	2 075 000	1 381 000	1 139 000
Total Equity	719 000	1 218 000	893 000	595 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 345 000	5 917 000	3 887 000	2 549 000
Expenditure	7 877 000	5 522 000	3 468 000	2 512 000
Operating Profit	−532 000	394 000	420 000	37 000
Financial Income	38 000	0	0	2 000
Financial Costs	6 000	8 000	5 000	7 000
Financial Balance	32 000	−8 000	−5 000	−5 000
Earnings Before Tax	−499 000	386 000	415 000	32 000
Tax	0	61 000	118 000	7 000
Net Income	−499 000	325 000	297 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	64 000	60 000	66 000	73 000
Total Current Assets	2 095 000	2 015 000	1 315 000	1 067 000
Total Assets	2 159 000	2 075 000	1 381 000	1 139 000
Total Retained Equity	689 000	1 188 000	863 000	565 000
Total Equity	719 000	1 218 000	893 000	595 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 441 000	857 000	488 000	544 000
Total Equity and Debt	2 159 000	2 075 000	1 381 000	1 139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 086 000	2 704 000	2 063 000	308 000
Other Income	3 260 000	3 213 000	1 825 000	2 241 000
Revenue	7 345 000	5 917 000	3 887 000	2 549 000
Cost of Goods Sold	130 000	0	0	0
Salary Costs	6 585 000	5 105 000	2 946 000	2 192 000
Depreciation	9 000	5 000	7 000	9 000
Impairment	0	0	0	0
Expenditure	7 877 000	5 522 000	3 468 000	2 512 000
Operating Profit	−532 000	394 000	420 000	37 000
Financial Income	38 000	0	0	2 000
Financial Costs	6 000	8 000	5 000	7 000
Financial Balance	32 000	−8 000	−5 000	−5 000
Dividends	0	0	0	0
Net Income	−499 000	325 000	297 000	25 000

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	26 000	16 000	21 000	28 000
Total Tangible Assets	26 000	16 000	21 000	28 000
Total Fiancial Fixed Assets	38 000	44 000	45 000	45 000
Total Fixed Assets	64 000	60 000	66 000	73 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 745 000	1 541 000	995 000	439 000
Total Current Assets	2 095 000	2 015 000	1 315 000	1 067 000
Total Assets	2 159 000	2 075 000	1 381 000	1 139 000
Total Equity	719 000	1 218 000	893 000	595 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	14 000	24 000	19 000
Unpaid Taxes	410 000	302 000	120 000	103 000
Dividends	0	0	0	0
Other Current Debt	983 000	480 000	226 000	415 000
Total Current Debt	1 441 000	857 000	488 000	544 000
Total Equity and Debt	2 159 000	2 075 000	1 381 000	1 139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−69,4 %	26,68 %	33,26 %	4,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,24 %	6,66 %	10,81 %	1,45 %
Current Ratio	1,45	2,35	2,69	1,96
Quick Ratio	1,45	2,35	2,69	1,96
Equity Ratio	0,33	0,59	0,65	0,52
Gross Profit Margin	98,23 %	100 %	100 %	100 %