GOT IT AS

0164 OSLO

Finances

Return on Equity

42,27 %

Current Ratio

3,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 691 000	5 972 000	2 225 000	334 000
Net Income	1 734 000	1 573 000	719 000	−50 000
Total Assets	5 449 000	3 936 000	1 282 000	180 000
Total Equity	4 102 000	2 369 000	795 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 691 000	5 972 000	2 225 000	334 000
Expenditure	3 452 000	3 953 000	1 313 000	384 000
Operating Profit	2 239 000	2 018 000	912 000	−50 000
Financial Income	0	3 000	0	0
Financial Costs	15 000	4 000	1 000	0
Financial Balance	−15 000	−1 000	−1 000	0
Earnings Before Tax	2 224 000	2 017 000	912 000	−50 000
Tax	491 000	444 000	193 000	0
Net Income	1 734 000	1 573 000	719 000	−50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	679 000	117 000	31 000	100 000
Total Current Assets	4 770 000	3 819 000	1 250 000	80 000
Total Assets	5 449 000	3 936 000	1 282 000	180 000
Total Retained Equity	4 076 000	2 342 000	769 000	50 000
Total Equity	4 102 000	2 369 000	795 000	77 000
Total Long-Term Debt	8 000	4 000	1 000	0
Total Current Debt	1 339 000	1 563 000	485 000	103 000
Total Equity and Debt	5 449 000	3 936 000	1 282 000	180 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 691 000	5 971 000	2 225 000	334 000
Other Income	0	1 000	0	0
Revenue	5 691 000	5 972 000	2 225 000	334 000
Cost of Goods Sold	149 000	0	68 000	138 000
Salary Costs	2 775 000	2 689 000	935 000	210 000
Depreciation	43 000	14 000	1 000	0
Impairment	0	0	0	0
Expenditure	3 452 000	3 953 000	1 313 000	384 000
Operating Profit	2 239 000	2 018 000	912 000	−50 000
Financial Income	0	3 000	0	0
Financial Costs	15 000	4 000	1 000	0
Financial Balance	−15 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	1 734 000	1 573 000	719 000	−50 000

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	73 000	0	0	0
Fixtures	113 000	87 000	31 000	0
Total Tangible Assets	185 000	87 000	31 000	0
Total Fiancial Fixed Assets	494 000	30 000	0	100 000
Total Fixed Assets	679 000	117 000	31 000	100 000
Stock	0	0	0	0
Total Investments	0	64 000	0	0
Cash, Bank	2 131 000	707 000	772 000	20 000
Total Current Assets	4 770 000	3 819 000	1 250 000	80 000
Total Assets	5 449 000	3 936 000	1 282 000	180 000
Total Equity	4 102 000	2 369 000	795 000	77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	4 000	1 000	0
Creditors	22 000	30 000	29 000	4 000
Unpaid Taxes	308 000	845 000	153 000	46 000
Dividends	0	0	0	0
Other Current Debt	522 000	247 000	109 000	51 000
Total Current Debt	1 339 000	1 563 000	485 000	103 000
Total Equity and Debt	5 449 000	3 936 000	1 282 000	180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,27 %	66,4 %	90,44 %	−64,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,34 %	33,79 %	40,99 %	−14,97 %
Current Ratio	3,56	2,44	2,58	0,78
Quick Ratio	3,56	2,44	2,58	0,78
Equity Ratio	0,75	0,6	0,62	0,43
Gross Profit Margin	97,38 %	100 %	96,94 %	58,68 %