GET ENTREPRENØR AS

1610 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

108,57 %

Current Ratio

0,21

Debt-to-Equity Ratio

−0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 409 000	11 828 000	6 590 000	36 998 000
Net Income	−570 000	324 000	23 000	−10 000
Total Assets	170 000	3 546 000	3 131 000	10 333 000
Total Equity	−525 000	45 000	121 000	99 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 409 000	11 828 000	6 590 000	36 998 000
Expenditure	2 972 000	11 313 000	6 536 000	37 007 000
Operating Profit	−563 000	514 000	53 000	−9 000
Financial Income	0	0	1 000	3 000
Financial Costs	8 000	77 000	28 000	2 000
Financial Balance	−8 000	−77 000	−27 000	1 000
Earnings Before Tax	−570 000	437 000	26 000	−8 000
Tax	0	113 000	4 000	2 000
Net Income	−570 000	324 000	23 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	60 000	90 000	120 000
Total Current Assets	140 000	3 486 000	3 041 000	10 213 000
Total Assets	170 000	3 546 000	3 131 000	10 333 000
Total Retained Equity	−555 000	15 000	91 000	69 000
Total Equity	−525 000	45 000	121 000	99 000
Total Long-Term Debt	22 000	51 000	106 000	134 000
Total Current Debt	673 000	3 449 000	2 903 000	10 100 000
Total Equity and Debt	170 000	3 546 000	3 131 000	10 333 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 409 000	11 828 000	6 590 000	36 970 000
Other Income	0	0	0	28 000
Revenue	2 409 000	11 828 000	6 590 000	36 998 000
Cost of Goods Sold	0	1 000	34 000	36 808 000
Salary Costs	2 144 000	9 433 000	5 530 000	0
Depreciation	30 000	30 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	2 972 000	11 313 000	6 536 000	37 007 000
Operating Profit	−563 000	514 000	53 000	−9 000
Financial Income	0	0	1 000	3 000
Financial Costs	8 000	77 000	28 000	2 000
Financial Balance	−8 000	−77 000	−27 000	1 000
Dividends	0	400 000	0	800 000
Net Income	−570 000	324 000	23 000	−10 000

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	30 000	60 000	90 000	120 000
Total Tangible Assets	30 000	60 000	90 000	120 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	60 000	90 000	120 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	98 000	697 000	1 665 000	543 000
Total Current Assets	140 000	3 486 000	3 041 000	10 213 000
Total Assets	170 000	3 546 000	3 131 000	10 333 000
Total Equity	−525 000	45 000	121 000	99 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	51 000	106 000	134 000
Creditors	19 000	10 000	118 000	7 906 000
Unpaid Taxes	4 000	1 266 000	939 000	145 000
Dividends	0	400 000	0	800 000
Other Current Debt	650 000	1 660 000	1 843 000	1 247 000
Total Current Debt	673 000	3 449 000	2 903 000	10 100 000
Total Equity and Debt	170 000	3 546 000	3 131 000	10 333 000

Financial indicators	2022	2021	2020	2019
Return on Equity	108,57 %	720 %	19,01 %	−10,1 %
Debt-to-Equity Ratio	−0,04	1,13	0,88	1,35
Operating Profit Margin	−23,37 %	4,35 %	0,8 %	−0,02 %
Current Ratio	0,21	1,01	1,05	1,01
Quick Ratio	0,21	1,01	1,05	1,01
Equity Ratio	−3,09	0,01	0,04	0,01
Gross Profit Margin	100 %	99,99 %	99,48 %	0,51 %