ONLINE PARTNER AS

0250 OSLO

Finances

Share Ownership

Return on Equity

52,17 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 499 000	5 811 000	2 714 000	65 000
Net Income	770 000	651 000	11 000	15 000
Total Assets	7 601 000	1 678 000	719 000	93 000
Total Equity	1 476 000	706 000	55 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 499 000	5 811 000	2 714 000	65 000
Expenditure	12 223 000	4 964 000	2 664 000	46 000
Operating Profit	1 276 000	847 000	50 000	19 000
Financial Income	0	0	0	0
Financial Costs	290 000	2 000	37 000	0
Financial Balance	−290 000	−2 000	−37 000	0
Earnings Before Tax	986 000	845 000	14 000	19 000
Tax	216 000	194 000	3 000	4 000
Net Income	770 000	651 000	11 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 601 000	1 678 000	719 000	93 000
Total Assets	7 601 000	1 678 000	719 000	93 000
Total Retained Equity	1 446 000	676 000	25 000	15 000
Total Equity	1 476 000	706 000	55 000	45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 124 000	972 000	664 000	48 000
Total Equity and Debt	7 601 000	1 678 000	719 000	93 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 968 000	5 809 000	2 714 000	65 000
Other Income	531 000	1 000	0	0
Revenue	13 499 000	5 811 000	2 714 000	65 000
Cost of Goods Sold	11 454 000	5 044 000	2 251 000	44 000
Salary Costs	327 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 223 000	4 964 000	2 664 000	46 000
Operating Profit	1 276 000	847 000	50 000	19 000
Financial Income	0	0	0	0
Financial Costs	290 000	2 000	37 000	0
Financial Balance	−290 000	−2 000	−37 000	0
Dividends	0	0	0	0
Net Income	770 000	651 000	11 000	15 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 910 000	735 000	213 000	28 000
Total Current Assets	7 601 000	1 678 000	719 000	93 000
Total Assets	7 601 000	1 678 000	719 000	93 000
Total Equity	1 476 000	706 000	55 000	45 000
Short-Term Group Debt	0	0	100 000	0
Total Long-Term Debt	0	0	0	0
Creditors	2 163 000	108 000	349 000	44 000
Unpaid Taxes	264 000	179 000	68 000	0
Dividends	0	0	0	0
Other Current Debt	3 482 000	491 000	144 000	0
Total Current Debt	6 124 000	972 000	664 000	48 000
Total Equity and Debt	7 601 000	1 678 000	719 000	93 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,17 %	92,21 %	20 %	33,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,45 %	14,58 %	1,84 %	29,23 %
Current Ratio	1,24	1,73	1,08	1,94
Quick Ratio	1,24	1,73	1,08	1,94
Equity Ratio	0,19	0,42	0,08	0,48
Gross Profit Margin	15,15 %	13,2 %	17,06 %	32,31 %