CORPORATE PARTNERS AS

0263 OSLO

Finances

Share Ownership

Return on Equity

−21,08 %

Current Ratio

6,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 000	4 255 000	1 132 000	150 000
Net Income	−1 242 000	2 358 000	105 000	−1 214 000
Total Assets	6 278 000	8 340 000	4 875 000	4 589 000
Total Equity	5 893 000	6 891 000	4 533 000	4 428 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 000	4 255 000	1 132 000	150 000
Expenditure	1 434 000	1 584 000	1 119 000	1 464 000
Operating Profit	−1 419 000	2 671 000	13 000	−1 314 000
Financial Income	108 000	95 000	92 000	89 000
Financial Costs	1 000	0	0	0
Financial Balance	107 000	95 000	92 000	89 000
Earnings Before Tax	−1 311 000	2 766 000	105 000	−1 225 000
Tax	−69 000	408 000	0	−11 000
Net Income	−1 242 000	2 358 000	105 000	−1 214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 883 000	3 788 000	3 596 000	3 509 000
Total Current Assets	2 395 000	4 552 000	1 279 000	1 080 000
Total Assets	6 278 000	8 340 000	4 875 000	4 589 000
Total Retained Equity	5 514 000	6 756 000	4 398 000	4 294 000
Total Equity	5 893 000	6 891 000	4 533 000	4 428 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	384 000	1 449 000	342 000	161 000
Total Equity and Debt	6 278 000	8 340 000	4 875 000	4 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	4 255 000	1 132 000	150 000
Other Income	0	0	0	0
Revenue	16 000	4 255 000	1 132 000	150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	945 000	926 000	686 000	1 123 000
Depreciation	0	0	0	7 000
Impairment	0	0	0	0
Expenditure	1 434 000	1 584 000	1 119 000	1 464 000
Operating Profit	−1 419 000	2 671 000	13 000	−1 314 000
Financial Income	108 000	95 000	92 000	89 000
Financial Costs	1 000	0	0	0
Financial Balance	107 000	95 000	92 000	89 000
Dividends	0	0	0	0
Net Income	−1 242 000	2 358 000	105 000	−1 214 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	3 883 000	3 788 000	3 596 000	3 509 000
Total Fixed Assets	3 883 000	3 788 000	3 596 000	3 509 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 005 000	2 704 000	1 217 000	1 000 000
Total Current Assets	2 395 000	4 552 000	1 279 000	1 080 000
Total Assets	6 278 000	8 340 000	4 875 000	4 589 000
Total Equity	5 893 000	6 891 000	4 533 000	4 428 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	185 000	91 000	7 000
Unpaid Taxes	67 000	556 000	185 000	50 000
Dividends	0	0	0	0
Other Current Debt	318 000	300 000	67 000	104 000
Total Current Debt	384 000	1 449 000	342 000	161 000
Total Equity and Debt	6 278 000	8 340 000	4 875 000	4 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,08 %	34,22 %	2,32 %	−27,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−8 868,75 %	62,77 %	1,15 %	−876 %
Current Ratio	6,24	3,14	3,74	6,71
Quick Ratio	6,24	3,14	3,74	6,71
Equity Ratio	0,94	0,83	0,93	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %