AKADEMIKERNE PLUSS AS

0152 OSLO

Finances

Share Ownership

Return on Equity

35,98 %

Current Ratio

6,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 887 000	12 478 000	9 621 000	6 146 000
Net Income	6 623 000	3 679 000	2 746 000	1 357 000
Total Assets	21 511 000	14 101 000	9 704 000	6 397 000
Total Equity	18 407 000	11 784 000	8 105 000	5 359 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 887 000	12 478 000	9 621 000	6 146 000
Expenditure	8 419 000	7 776 000	6 128 000	4 421 000
Operating Profit	8 468 000	4 702 000	3 494 000	1 726 000
Financial Income	87 000	21 000	32 000	16 000
Financial Costs	59 000	0	3 000	2 000
Financial Balance	28 000	21 000	29 000	14 000
Earnings Before Tax	8 496 000	4 722 000	3 523 000	1 741 000
Tax	1 873 000	1 043 000	777 000	384 000
Net Income	6 623 000	3 679 000	2 746 000	1 357 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 003 000	168 000	335 000	569 000
Total Current Assets	20 508 000	13 934 000	9 369 000	5 828 000
Total Assets	21 511 000	14 101 000	9 704 000	6 397 000
Total Retained Equity	14 597 000	7 974 000	4 295 000	1 549 000
Total Equity	18 407 000	11 784 000	8 105 000	5 359 000
Total Long-Term Debt	19 000	0	0	0
Total Current Debt	3 085 000	2 317 000	1 599 000	1 038 000
Total Equity and Debt	21 511 000	14 101 000	9 704 000	6 397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 887 000	12 478 000	9 621 000	6 146 000
Other Income	0	0	0	0
Revenue	16 887 000	12 478 000	9 621 000	6 146 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 084 000	5 605 000	3 961 000	3 795 000
Depreciation	172 000	267 000	234 000	117 000
Impairment	0	0	0	0
Expenditure	8 419 000	7 776 000	6 128 000	4 421 000
Operating Profit	8 468 000	4 702 000	3 494 000	1 726 000
Financial Income	87 000	21 000	32 000	16 000
Financial Costs	59 000	0	3 000	2 000
Financial Balance	28 000	21 000	29 000	14 000
Dividends	0	0	0	0
Net Income	6 623 000	3 679 000	2 746 000	1 357 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	135 000	335 000	569 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	489 000	33 000	0	0
Total Tangible Assets	489 000	33 000	0	0
Total Fiancial Fixed Assets	514 000	0	0	0
Total Fixed Assets	1 003 000	168 000	335 000	569 000
Stock	0	0	0	0
Total Investments	7 968 000	0	0	0
Cash, Bank	10 358 000	12 412 000	7 800 000	5 516 000
Total Current Assets	20 508 000	13 934 000	9 369 000	5 828 000
Total Assets	21 511 000	14 101 000	9 704 000	6 397 000
Total Equity	18 407 000	11 784 000	8 105 000	5 359 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	0	0	0
Creditors	122 000	306 000	187 000	49 000
Unpaid Taxes	344 000	322 000	234 000	204 000
Dividends	0	0	0	0
Other Current Debt	764 000	646 000	401 000	401 000
Total Current Debt	3 085 000	2 317 000	1 599 000	1 038 000
Total Equity and Debt	21 511 000	14 101 000	9 704 000	6 397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,98 %	31,22 %	33,88 %	25,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,15 %	37,68 %	36,32 %	28,08 %
Current Ratio	6,65	6,01	5,86	5,61
Quick Ratio	6,65	6,01	5,86	5,61
Equity Ratio	0,86	0,84	0,84	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %