NORTON PARTNERS AS

0366 OSLO

Finances

Share Ownership

Return on Equity

114,68 %

Current Ratio

0,27

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 967 000	3 195 000	2 472 000	806 000
Net Income	−250 000	557 000	5 000	0
Total Assets	182 000	1 163 000	669 000	158 000
Total Equity	−218 000	287 000	30 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 967 000	3 195 000	2 472 000	806 000
Expenditure	3 204 000	2 479 000	2 466 000	806 000
Operating Profit	−237 000	716 000	6 000	0
Financial Income	0	43 000	4 000	0
Financial Costs	4 000	45 000	4 000	0
Financial Balance	−4 000	−2 000	0	0
Earnings Before Tax	−241 000	715 000	5 000	0
Tax	9 000	157 000	0	0
Net Income	−250 000	557 000	5 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	77 000	6 000	23 000	4 000
Total Current Assets	106 000	1 157 000	647 000	154 000
Total Assets	182 000	1 163 000	669 000	158 000
Total Retained Equity	−242 000	263 000	6 000	0
Total Equity	−218 000	287 000	30 000	25 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	400 000	876 000	639 000	133 000
Total Equity and Debt	182 000	1 163 000	669 000	158 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 967 000	3 195 000	2 472 000	806 000
Other Income	0	0	0	0
Revenue	2 967 000	3 195 000	2 472 000	806 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	1 797 000	1 512 000	1 442 000	702 000
Depreciation	5 000	6 000	0	0
Impairment	0	46 000	0	0
Expenditure	3 204 000	2 479 000	2 466 000	806 000
Operating Profit	−237 000	716 000	6 000	0
Financial Income	0	43 000	4 000	0
Financial Costs	4 000	45 000	4 000	0
Financial Balance	−4 000	−2 000	0	0
Dividends	255 000	300 000	0	0
Net Income	−250 000	557 000	5 000	0

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	72 000	0	0	0
Total Tangible Assets	72 000	0	0	0
Total Fiancial Fixed Assets	5 000	6 000	23 000	4 000
Total Fixed Assets	77 000	6 000	23 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	106 000	42 000	388 000	108 000
Total Current Assets	106 000	1 157 000	647 000	154 000
Total Assets	182 000	1 163 000	669 000	158 000
Total Equity	−218 000	287 000	30 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	10 000	410 000	1 000
Unpaid Taxes	364 000	157 000	223 000	133 000
Dividends	255 000	300 000	0	0
Other Current Debt	3 000	251 000	5 000	0
Total Current Debt	400 000	876 000	639 000	133 000
Total Equity and Debt	182 000	1 163 000	669 000	158 000

Financial indicators	2022	2021	2020	2019
Return on Equity	114,68 %	194,08 %	16,67 %	0 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−7,99 %	22,41 %	0,24 %	0 %
Current Ratio	0,27	1,32	1,01	1,16
Quick Ratio	0,27	1,32	1,01	1,16
Equity Ratio	−1,2	0,25	0,04	0,16
Gross Profit Margin	100 %	99,91 %	100 %	100 %