SCHIBSTED PARTNERSTUDIO AS

0180 OSLO

Finances

Share Ownership

Return on Equity

15 %

Current Ratio

1,29

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	110 623 000	102 501 000	80 479 000	100 076 000
Net Income	753 000	5 797 000	2 372 000	13 780 000
Total Assets	26 989 000	33 785 000	31 224 000	31 940 000
Total Equity	5 020 000	5 349 000	5 733 000	6 291 000

Income (NOK)	2022	2021	2020	2019
Revenue	110 623 000	102 501 000	80 479 000	100 076 000
Expenditure	109 618 000	95 017 000	77 462 000	82 293 000
Operating Profit	1 005 000	7 484 000	3 016 000	17 783 000
Financial Income	102 000	65 000	104 000	1 000
Financial Costs	58 000	28 000	45 000	76 000
Financial Balance	44 000	37 000	59 000	−75 000
Earnings Before Tax	1 050 000	7 521 000	3 075 000	17 708 000
Tax	296 000	1 724 000	703 000	3 928 000
Net Income	753 000	5 797 000	2 372 000	13 780 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	923 000	508 000	491 000	530 000
Total Current Assets	26 066 000	33 277 000	30 733 000	31 409 000
Total Assets	26 989 000	33 785 000	31 224 000	31 940 000
Total Retained Equity	4 446 000	4 937 000	5 349 000	5 961 000
Total Equity	5 020 000	5 349 000	5 733 000	6 291 000
Total Long-Term Debt	1 751 000	1 697 000	1 613 000	1 322 000
Total Current Debt	20 218 000	26 740 000	23 878 000	24 327 000
Total Equity and Debt	26 989 000	33 785 000	31 224 000	31 940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	110 623 000	102 501 000	80 479 000	100 076 000
Other Income	0	0	0	0
Revenue	110 623 000	102 501 000	80 479 000	100 076 000
Cost of Goods Sold	0	0	0	0
Salary Costs	69 205 000	63 246 000	53 227 000	27 902 000
Depreciation	173 000	61 000	235 000	256 000
Impairment	0	0	0	0
Expenditure	109 618 000	95 017 000	77 462 000	82 293 000
Operating Profit	1 005 000	7 484 000	3 016 000	17 783 000
Financial Income	102 000	65 000	104 000	1 000
Financial Costs	58 000	28 000	45 000	76 000
Financial Balance	44 000	37 000	59 000	−75 000
Dividends	0	0	0	0
Net Income	753 000	5 797 000	2 372 000	13 780 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	475 000	421 000	393 000	323 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	447 000	87 000	97 000	208 000
Total Tangible Assets	447 000	87 000	97 000	208 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	923 000	508 000	491 000	530 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	26 066 000	33 277 000	30 733 000	31 409 000
Total Assets	26 989 000	33 785 000	31 224 000	31 940 000
Total Equity	5 020 000	5 349 000	5 733 000	6 291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 751 000	1 697 000	1 613 000	1 322 000
Creditors	1 481 000	3 569 000	1 342 000	700 000
Unpaid Taxes	4 662 000	3 084 000	2 682 000	1 525 000
Dividends	0	0	0	0
Other Current Debt	14 074 000	20 087 000	19 796 000	20 269 000
Total Current Debt	20 218 000	26 740 000	23 878 000	24 327 000
Total Equity and Debt	26 989 000	33 785 000	31 224 000	31 940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15 %	108,38 %	41,37 %	219,04 %
Debt-to-Equity Ratio	0,35	0,32	0,28	0,21
Operating Profit Margin	0,91 %	7,3 %	3,75 %	17,77 %
Current Ratio	1,29	1,24	1,29	1,29
Quick Ratio	1,29	1,24	1,29	1,29
Equity Ratio	0,19	0,16	0,18	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %