GOKSTAD AKADEMIET AS

3210 SANDEFJORD

Finances

Share Ownership

Return on Equity

27,73 %

Current Ratio

0,47

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 406 000	21 455 000	5 163 000	4 000
Net Income	2 594 000	6 334 000	566 000	−119 000
Total Assets	17 471 000	15 558 000	2 424 000	1 000
Total Equity	9 354 000	6 759 000	425 000	−140 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 406 000	21 455 000	5 163 000	4 000
Expenditure	21 815 000	13 187 000	4 488 000	123 000
Operating Profit	3 591 000	8 268 000	675 000	−119 000
Financial Income	2 000	2 000	0	0
Financial Costs	243 000	132 000	16 000	0
Financial Balance	−241 000	−130 000	−16 000	0
Earnings Before Tax	3 350 000	8 139 000	659 000	−119 000
Tax	755 000	1 805 000	94 000	0
Net Income	2 594 000	6 334 000	566 000	−119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 644 000	11 825 000	72 000	0
Total Current Assets	2 828 000	3 734 000	2 352 000	1 000
Total Assets	17 471 000	15 558 000	2 424 000	1 000
Total Retained Equity	9 254 000	6 659 000	325 000	−240 000
Total Equity	9 354 000	6 759 000	425 000	−140 000
Total Long-Term Debt	2 149 000	3 028 000	849 000	0
Total Current Debt	5 968 000	5 771 000	1 149 000	141 000
Total Equity and Debt	17 471 000	15 558 000	2 424 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 405 000	21 454 000	5 163 000	4 000
Other Income	0	0	0	0
Revenue	25 406 000	21 455 000	5 163 000	4 000
Cost of Goods Sold	0	0	29 000	0
Salary Costs	9 393 000	5 759 000	1 962 000	0
Depreciation	1 880 000	584 000	0	0
Impairment	0	0	0	0
Expenditure	21 815 000	13 187 000	4 488 000	123 000
Operating Profit	3 591 000	8 268 000	675 000	−119 000
Financial Income	2 000	2 000	0	0
Financial Costs	243 000	132 000	16 000	0
Financial Balance	−241 000	−130 000	−16 000	0
Dividends	0	0	0	0
Net Income	2 594 000	6 334 000	566 000	−119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	400 000	0	0	0
Real Eastate	12 702 000	10 533 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 534 000	1 271 000	42 000	0
Total Tangible Assets	14 236 000	11 804 000	42 000	0
Total Fiancial Fixed Assets	8 000	21 000	30 000	0
Total Fixed Assets	14 644 000	11 825 000	72 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 318 000	3 082 000	2 250 000	1 000
Total Current Assets	2 828 000	3 734 000	2 352 000	1 000
Total Assets	17 471 000	15 558 000	2 424 000	1 000
Total Equity	9 354 000	6 759 000	425 000	−140 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 149 000	3 028 000	849 000	0
Creditors	481 000	915 000	179 000	0
Unpaid Taxes	787 000	478 000	257 000	0
Dividends	0	0	0	0
Other Current Debt	940 000	2 609 000	623 000	141 000
Total Current Debt	5 968 000	5 771 000	1 149 000	141 000
Total Equity and Debt	17 471 000	15 558 000	2 424 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,73 %	93,71 %	133,18 %	85 %
Debt-to-Equity Ratio	0,23	0,45	2	−0
Operating Profit Margin	14,13 %	38,54 %	13,07 %	−2 975 %
Current Ratio	0,47	0,65	2,05	0,01
Quick Ratio	0,47	0,65	2,05	0,01
Equity Ratio	0,54	0,43	0,18	−140
Gross Profit Margin	100 %	100 %	99,44 %	100 %