PARTNERKONTORET AS

0777 OSLO

Finances

Return on Equity

245,12 %

Current Ratio

0,14

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 341 000	2 315 000	2 044 000	5 059 000
Net Income	−201 000	−470 000	427 000	125 000
Total Assets	1 102 000	1 231 000	758 000	387 000
Total Equity	−82 000	119 000	589 000	162 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 341 000	2 315 000	2 044 000	5 059 000
Expenditure	8 513 000	2 781 000	1 454 000	4 875 000
Operating Profit	−172 000	−466 000	590 000	184 000
Financial Income	0	0	0	0
Financial Costs	29 000	7 000	33 000	12 000
Financial Balance	−29 000	−7 000	−33 000	−12 000
Earnings Before Tax	−201 000	−472 000	557 000	172 000
Tax	0	−2 000	130 000	47 000
Net Income	−201 000	−470 000	427 000	125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	933 000	538 000	0	30 000
Total Current Assets	169 000	694 000	758 000	357 000
Total Assets	1 102 000	1 231 000	758 000	387 000
Total Retained Equity	−112 000	89 000	559 000	132 000
Total Equity	−82 000	119 000	589 000	162 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	1 184 000	1 113 000	167 000	225 000
Total Equity and Debt	1 102 000	1 231 000	758 000	387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 341 000	2 315 000	1 674 000	4 746 000
Other Income	0	0	370 000	313 000
Revenue	8 341 000	2 315 000	2 044 000	5 059 000
Cost of Goods Sold	5 262 000	993 000	519 000	4 076 000
Salary Costs	2 072 000	1 400 000	604 000	466 000
Depreciation	121 000	47 000	0	0
Impairment	0	0	0	0
Expenditure	8 513 000	2 781 000	1 454 000	4 875 000
Operating Profit	−172 000	−466 000	590 000	184 000
Financial Income	0	0	0	0
Financial Costs	29 000	7 000	33 000	12 000
Financial Balance	−29 000	−7 000	−33 000	−12 000
Dividends	0	0	0	0
Net Income	−201 000	−470 000	427 000	125 000

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	909 000	514 000	0	0
Total Tangible Assets	909 000	514 000	0	0
Total Fiancial Fixed Assets	23 000	23 000	0	30 000
Total Fixed Assets	933 000	538 000	0	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	304 000	457 000	27 000	226 000
Total Current Assets	169 000	694 000	758 000	357 000
Total Assets	1 102 000	1 231 000	758 000	387 000
Total Equity	−82 000	119 000	589 000	162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	13 000	144 000	−137 000	38 000
Unpaid Taxes	51 000	428 000	75 000	98 000
Dividends	0	0	0	0
Other Current Debt	207 000	81 000	100 000	43 000
Total Current Debt	1 184 000	1 113 000	167 000	225 000
Total Equity and Debt	1 102 000	1 231 000	758 000	387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	245,12 %	−394,96 %	72,5 %	77,16 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−2,06 %	−20,13 %	28,86 %	3,64 %
Current Ratio	0,14	0,62	4,54	1,59
Quick Ratio	0,14	0,62	4,54	1,59
Equity Ratio	−0,07	0,1	0,78	0,42
Gross Profit Margin	36,91 %	57,11 %	74,61 %	19,43 %