DRONEAKADEMIET AS

6230 SYKKYLVEN

Finances

Share Ownership

Return on Equity

42,03 %

Current Ratio

5,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 543 000	1 521 000	720 000	1 471 000
Net Income	759 000	393 000	209 000	294 000
Total Assets	2 159 000	1 455 000	764 000	843 000
Total Equity	1 806 000	1 048 000	655 000	446 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 543 000	1 521 000	720 000	1 471 000
Expenditure	1 579 000	982 000	417 000	1 091 000
Operating Profit	965 000	539 000	303 000	379 000
Financial Income	5 000	1 000	2 000	0
Financial Costs	5 000	8 000	37 000	2 000
Financial Balance	0	−7 000	−35 000	−2 000
Earnings Before Tax	964 000	531 000	268 000	377 000
Tax	206 000	138 000	59 000	83 000
Net Income	759 000	393 000	209 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	123 000	66 000	89 000	128 000
Total Current Assets	2 036 000	1 389 000	675 000	715 000
Total Assets	2 159 000	1 455 000	764 000	843 000
Total Retained Equity	1 766 000	1 008 000	615 000	406 000
Total Equity	1 806 000	1 048 000	655 000	446 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	353 000	407 000	109 000	397 000
Total Equity and Debt	2 159 000	1 455 000	764 000	843 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 543 000	1 521 000	670 000	1 471 000
Other Income	0	0	50 000	0
Revenue	2 543 000	1 521 000	720 000	1 471 000
Cost of Goods Sold	222 000	2 000	46 000	14 000
Salary Costs	706 000	636 000	57 000	428 000
Depreciation	28 000	33 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	1 579 000	982 000	417 000	1 091 000
Operating Profit	965 000	539 000	303 000	379 000
Financial Income	5 000	1 000	2 000	0
Financial Costs	5 000	8 000	37 000	2 000
Financial Balance	0	−7 000	−35 000	−2 000
Dividends	0	0	0	30 000
Net Income	759 000	393 000	209 000	294 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	13 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	66 000	76 000	106 000
Total Tangible Assets	123 000	66 000	76 000	106 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	123 000	66 000	89 000	128 000
Stock	148 000	148 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 568 000	925 000	481 000	477 000
Total Current Assets	2 036 000	1 389 000	675 000	715 000
Total Assets	2 159 000	1 455 000	764 000	843 000
Total Equity	1 806 000	1 048 000	655 000	446 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	26 000	20 000	10 000	9 000
Unpaid Taxes	92 000	258 000	43 000	247 000
Dividends	0	0	0	30 000
Other Current Debt	29 000	4 000	6 000	6 000
Total Current Debt	353 000	407 000	109 000	397 000
Total Equity and Debt	2 159 000	1 455 000	764 000	843 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,03 %	37,5 %	31,91 %	65,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,95 %	35,44 %	42,08 %	25,76 %
Current Ratio	5,77	3,41	6,19	1,8
Quick Ratio	9,93	5,36	6,19	1,8
Equity Ratio	0,84	0,72	0,86	0,53
Gross Profit Margin	91,27 %	99,87 %	93,61 %	99,05 %