MR PARTNER AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

30,04 %

Current Ratio

0,4

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 385 000	8 375 000	7 910 000	5 185 000
Net Income	−416 000	179 000	22 000	−211 000
Total Assets	1 062 000	680 000	576 000	585 000
Total Equity	−1 385 000	−969 000	−1 148 000	−1 171 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 385 000	8 375 000	7 910 000	5 185 000
Expenditure	8 774 000	8 192 000	7 886 000	5 387 000
Operating Profit	−389 000	183 000	24 000	−202 000
Financial Income	0	10 000	0	1 000
Financial Costs	27 000	15 000	2 000	10 000
Financial Balance	−27 000	−5 000	−2 000	−9 000
Earnings Before Tax	−416 000	179 000	22 000	−211 000
Tax	0	0	0	0
Net Income	−416 000	179 000	22 000	−211 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 000	180 000	207 000	175 000
Total Current Assets	977 000	500 000	369 000	410 000
Total Assets	1 062 000	680 000	576 000	585 000
Total Retained Equity	−1 415 000	−999 000	−1 178 000	−1 201 000
Total Equity	−1 385 000	−969 000	−1 148 000	−1 171 000
Total Long-Term Debt	0	0	0	−115 000
Total Current Debt	2 448 000	1 649 000	1 724 000	1 871 000
Total Equity and Debt	1 062 000	680 000	576 000	585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 385 000	8 375 000	7 825 000	5 158 000
Other Income	0	0	84 000	28 000
Revenue	8 385 000	8 375 000	7 910 000	5 185 000
Cost of Goods Sold	2 785 000	3 227 000	2 144 000	8 000
Salary Costs	4 772 000	3 729 000	4 232 000	4 408 000
Depreciation	74 000	75 000	91 000	20 000
Impairment	0	0	0	0
Expenditure	8 774 000	8 192 000	7 886 000	5 387 000
Operating Profit	−389 000	183 000	24 000	−202 000
Financial Income	0	10 000	0	1 000
Financial Costs	27 000	15 000	2 000	10 000
Financial Balance	−27 000	−5 000	−2 000	−9 000
Dividends	0	0	0	0
Net Income	−416 000	179 000	22 000	−211 000

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	85 000	180 000	207 000	130 000
Total Tangible Assets	85 000	180 000	207 000	130 000
Total Fiancial Fixed Assets	0	0	0	45 000
Total Fixed Assets	85 000	180 000	207 000	175 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	114 000	153 000	102 000
Total Current Assets	977 000	500 000	369 000	410 000
Total Assets	1 062 000	680 000	576 000	585 000
Total Equity	−1 385 000	−969 000	−1 148 000	−1 171 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	−115 000
Creditors	853 000	810 000	517 000	475 000
Unpaid Taxes	971 000	354 000	741 000	937 000
Dividends	0	0	0	0
Other Current Debt	623 000	485 000	469 000	463 000
Total Current Debt	2 448 000	1 649 000	1 724 000	1 871 000
Total Equity and Debt	1 062 000	680 000	576 000	585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,04 %	−18,47 %	−1,92 %	18,02 %
Debt-to-Equity Ratio	−0	−0	−0	0,1
Operating Profit Margin	−4,64 %	2,19 %	0,3 %	−3,9 %
Current Ratio	0,4	0,3	0,21	0,22
Quick Ratio	0,4	0,3	0,21	0,22
Equity Ratio	−1,3	−1,43	−1,99	−2
Gross Profit Margin	66,79 %	61,47 %	72,9 %	99,85 %