VIPERS AKADEMIET AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−3,62 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	133 000	333 000	1 359 000	1 637 000
Net Income	56 000	−712 000	−334 000	−560 000
Total Assets	254 000	305 000	421 000	581 000
Total Equity	−1 545 000	−1 600 000	−888 000	−554 000

Income (NOK)	2022	2021	2020	2019
Revenue	133 000	333 000	1 359 000	1 637 000
Expenditure	9 000	943 000	1 677 000	2 180 000
Operating Profit	124 000	−610 000	−319 000	−543 000
Financial Income	0	0	0	0
Financial Costs	68 000	103 000	15 000	17 000
Financial Balance	−68 000	−103 000	−15 000	−17 000
Earnings Before Tax	56 000	−712 000	−334 000	−560 000
Tax	0	0	0	0
Net Income	56 000	−712 000	−334 000	−560 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	254 000	300 000	379 000	490 000
Total Current Assets	0	5 000	42 000	91 000
Total Assets	254 000	305 000	421 000	581 000
Total Retained Equity	−1 675 000	−1 730 000	−1 018 000	−684 000
Total Equity	−1 545 000	−1 600 000	−888 000	−554 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 799 000	1 906 000	1 308 000	1 135 000
Total Equity and Debt	254 000	305 000	421 000	581 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	133 000	333 000	1 359 000	1 637 000
Other Income	0	0	0	0
Revenue	133 000	333 000	1 359 000	1 637 000
Cost of Goods Sold	0	0	0	17 000
Salary Costs	0	336 000	920 000	1 251 000
Depreciation	46 000	79 000	111 000	111 000
Impairment	0	0	0	0
Expenditure	9 000	943 000	1 677 000	2 180 000
Operating Profit	124 000	−610 000	−319 000	−543 000
Financial Income	0	0	0	0
Financial Costs	68 000	103 000	15 000	17 000
Financial Balance	−68 000	−103 000	−15 000	−17 000
Dividends	0	0	0	0
Net Income	56 000	−712 000	−334 000	−560 000

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	254 000	300 000	379 000	490 000
Total Tangible Assets	254 000	300 000	379 000	490 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	254 000	300 000	379 000	490 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	17 000	44 000
Total Current Assets	0	5 000	42 000	91 000
Total Assets	254 000	305 000	421 000	581 000
Total Equity	−1 545 000	−1 600 000	−888 000	−554 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	17 000	7 000	108 000
Unpaid Taxes	0	8 000	48 000	107 000
Dividends	0	0	0	0
Other Current Debt	1 694 000	1 630 000	1 060 000	686 000
Total Current Debt	1 799 000	1 906 000	1 308 000	1 135 000
Total Equity and Debt	254 000	305 000	421 000	581 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,62 %	44,5 %	37,61 %	101,08 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	93,23 %	−183,18 %	−23,47 %	−33,17 %
Current Ratio	0	0	0,03	0,08
Quick Ratio	0	0	0,03	0,08
Equity Ratio	−6,08	−5,25	−2,11	−0,95
Gross Profit Margin	100 %	100 %	100 %	98,96 %