GET ACADEMY SOLUTIONS AS

3256 LARVIK

Finances

Share Ownership

Return on Equity

18 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	481 000	989 000	1 103 000	1 324 000
Net Income	36 000	0	0	54 000
Total Assets	635 000	317 000	268 000	645 000
Total Equity	200 000	194 000	194 000	221 000

Income (NOK)	2022	2021	2020	2019
Revenue	481 000	989 000	1 103 000	1 324 000
Expenditure	435 000	988 000	1 061 000	1 254 000
Operating Profit	46 000	1 000	0	70 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	46 000	1 000	0	69 000
Tax	10 000	1 000	0	15 000
Net Income	36 000	0	0	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	11 000	0	0
Total Current Assets	627 000	306 000	268 000	645 000
Total Assets	635 000	317 000	268 000	645 000
Total Retained Equity	170 000	164 000	164 000	191 000
Total Equity	200 000	194 000	194 000	221 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	433 000	124 000	75 000	424 000
Total Equity and Debt	635 000	317 000	268 000	645 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	456 000	597 000	708 000	824 000
Other Income	25 000	392 000	395 000	500 000
Revenue	481 000	989 000	1 103 000	1 324 000
Cost of Goods Sold	0	0	0	0
Salary Costs	236 000	662 000	865 000	852 000
Depreciation	3 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	435 000	988 000	1 061 000	1 254 000
Operating Profit	46 000	1 000	0	70 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	36 000	0	0	54 000

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	8 000	11 000	0	0
Total Tangible Assets	8 000	11 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	11 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	333 000	264 000	124 000	219 000
Total Current Assets	627 000	306 000	268 000	645 000
Total Assets	635 000	317 000	268 000	645 000
Total Equity	200 000	194 000	194 000	221 000
Short-Term Group Debt	103 000	0	0	200 000
Total Long-Term Debt	2 000	0	0	0
Creditors	4 000	6 000	12 000	53 000
Unpaid Taxes	51 000	21 000	9 000	94 000
Dividends	0	0	0	0
Other Current Debt	275 000	96 000	54 000	62 000
Total Current Debt	433 000	124 000	75 000	424 000
Total Equity and Debt	635 000	317 000	268 000	645 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18 %	0 %	0 %	24,43 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	9,56 %	0,1 %	0 %	5,29 %
Current Ratio	1,45	2,47	3,57	1,52
Quick Ratio	1,45	2,47	3,57	1,52
Equity Ratio	0,31	0,61	0,72	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %