AKADEMIET PRIVATIST OG NETTSTUDIER AS

3047 DRAMMEN

Finances

Share Ownership

Return on Equity

80,13 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	88 118 000	89 507 000	69 087 000	47 840 000
Net Income	11 559 000	13 247 000	15 987 000	8 294 000
Total Assets	40 959 000	48 787 000	45 073 000	27 771 000
Total Equity	14 425 000	11 952 000	18 065 000	9 488 000

Income (NOK)	2022	2021	2020	2019
Revenue	88 118 000	89 507 000	69 087 000	47 840 000
Expenditure	73 840 000	72 809 000	48 846 000	37 382 000
Operating Profit	14 277 000	16 698 000	20 241 000	10 458 000
Financial Income	550 000	307 000	279 000	181 000
Financial Costs	4 000	18 000	23 000	7 000
Financial Balance	546 000	289 000	256 000	174 000
Earnings Before Tax	14 822 000	16 987 000	20 497 000	10 631 000
Tax	3 263 000	3 740 000	4 510 000	2 337 000
Net Income	11 559 000	13 247 000	15 987 000	8 294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 583 000	6 354 000	6 859 000	5 753 000
Total Current Assets	30 376 000	42 433 000	38 214 000	22 019 000
Total Assets	40 959 000	48 787 000	45 073 000	27 771 000
Total Retained Equity	14 325 000	11 852 000	17 965 000	9 388 000
Total Equity	14 425 000	11 952 000	18 065 000	9 488 000
Total Long-Term Debt	488 000	0	944 000	920 000
Total Current Debt	26 046 000	36 835 000	26 063 000	17 363 000
Total Equity and Debt	40 959 000	48 787 000	45 073 000	27 771 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 470 000	82 810 000	65 332 000	46 707 000
Other Income	2 648 000	6 697 000	3 755 000	1 133 000
Revenue	88 118 000	89 507 000	69 087 000	47 840 000
Cost of Goods Sold	3 078 000	5 457 000	3 208 000	1 741 000
Salary Costs	29 588 000	29 821 000	20 698 000	14 836 000
Depreciation	184 000	100 000	66 000	31 000
Impairment	0	0	0	0
Expenditure	73 840 000	72 809 000	48 846 000	37 382 000
Operating Profit	14 277 000	16 698 000	20 241 000	10 458 000
Financial Income	550 000	307 000	279 000	181 000
Financial Costs	4 000	18 000	23 000	7 000
Financial Balance	546 000	289 000	256 000	174 000
Dividends	0	0	0	0
Net Income	11 559 000	13 247 000	15 987 000	8 294 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	205 000	0	0
Real Eastate	432 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	411 000	249 000	277 000	126 000
Total Tangible Assets	843 000	249 000	277 000	126 000
Total Fiancial Fixed Assets	9 740 000	5 900 000	6 582 000	5 627 000
Total Fixed Assets	10 583 000	6 354 000	6 859 000	5 753 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 529 000	33 460 000	30 289 000	14 865 000
Total Current Assets	30 376 000	42 433 000	38 214 000	22 019 000
Total Assets	40 959 000	48 787 000	45 073 000	27 771 000
Total Equity	14 425 000	11 952 000	18 065 000	9 488 000
Short-Term Group Debt	11 790 000	12 140 000	9 560 000	6 743 000
Total Long-Term Debt	488 000	0	944 000	920 000
Creditors	2 211 000	5 999 000	2 083 000	2 550 000
Unpaid Taxes	2 473 000	2 265 000	1 135 000	574 000
Dividends	0	0	0	0
Other Current Debt	9 565 000	14 181 000	10 890 000	6 690 000
Total Current Debt	26 046 000	36 835 000	26 063 000	17 363 000
Total Equity and Debt	40 959 000	48 787 000	45 073 000	27 771 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,13 %	110,84 %	88,5 %	87,42 %
Debt-to-Equity Ratio	0,03	0	0,05	0,1
Operating Profit Margin	16,2 %	18,66 %	29,3 %	21,86 %
Current Ratio	1,17	1,15	1,47	1,27
Quick Ratio	1,17	1,15	1,47	1,27
Equity Ratio	0,35	0,24	0,4	0,34
Gross Profit Margin	96,51 %	93,9 %	95,36 %	96,36 %