GAMLEBYEN MUSIKKSKOLE AS

1654 SELLEBAKK

Finances

Share Ownership

Return on Equity

−9,17 %

Current Ratio

2,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	232 000	184 000	74 000	97 000
Net Income	−10 000	24 000	−44 000	−41 000
Total Assets	182 000	124 000	136 000	139 000
Total Equity	109 000	119 000	95 000	139 000

Income (NOK)	2022	2021	2020	2019
Revenue	232 000	184 000	74 000	97 000
Expenditure	242 000	161 000	118 000	138 000
Operating Profit	−10 000	24 000	−44 000	−41 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−10 000	24 000	−44 000	−41 000
Tax	0	0	0	0
Net Income	−10 000	24 000	−44 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 000	22 000	29 000	15 000
Total Current Assets	167 000	102 000	107 000	124 000
Total Assets	182 000	124 000	136 000	139 000
Total Retained Equity	79 000	89 000	65 000	109 000
Total Equity	109 000	119 000	95 000	139 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	73 000	5 000	41 000	1 000
Total Equity and Debt	182 000	124 000	136 000	139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	232 000	184 000	74 000	73 000
Other Income	0	0	0	24 000
Revenue	232 000	184 000	74 000	97 000
Cost of Goods Sold	27 000	13 000	81 000	68 000
Salary Costs	157 000	100 000	1 000	1 000
Depreciation	7 000	7 000	5 000	2 000
Impairment	0	0	0	0
Expenditure	242 000	161 000	118 000	138 000
Operating Profit	−10 000	24 000	−44 000	−41 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−10 000	24 000	−44 000	−41 000

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	14 000	22 000	29 000	15 000
Total Tangible Assets	14 000	22 000	29 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 000	22 000	29 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	122 000	89 000	88 000	100 000
Total Current Assets	167 000	102 000	107 000	124 000
Total Assets	182 000	124 000	136 000	139 000
Total Equity	109 000	119 000	95 000	139 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	5 000	40 000	0
Unpaid Taxes	26 000	0	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	19 000	0	0	0
Total Current Debt	73 000	5 000	41 000	1 000
Total Equity and Debt	182 000	124 000	136 000	139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,17 %	20,17 %	−46,32 %	−29,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,31 %	13,04 %	−59,46 %	−42,27 %
Current Ratio	2,29	20,4	2,61	124
Quick Ratio	2,29	20,4	2,61	124
Equity Ratio	0,6	0,96	0,7	1
Gross Profit Margin	88,36 %	92,93 %	−9,46 %	29,9 %