SALGSPARTNEREN AS

4636 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−2,44 %

Current Ratio

0,27

Debt-to-Equity Ratio

−1,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 486 000	2 059 000	1 278 000	0
Net Income	7 000	−361 000	100 000	−55 000
Total Assets	122 000	136 000	496 000	3 000
Total Equity	−287 000	−294 000	67 000	−33 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 486 000	2 059 000	1 278 000	0
Expenditure	1 478 000	2 419 000	1 167 000	54 000
Operating Profit	8 000	−361 000	111 000	−54 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	7 000	−361 000	111 000	−55 000
Tax	0	0	11 000	0
Net Income	7 000	−361 000	100 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	102 000	83 000	83 000	0
Total Current Assets	20 000	53 000	413 000	3 000
Total Assets	122 000	136 000	496 000	3 000
Total Retained Equity	−308 000	−316 000	45 000	−55 000
Total Equity	−287 000	−294 000	67 000	−33 000
Total Long-Term Debt	334 000	234 000	223 000	33 000
Total Current Debt	75 000	196 000	206 000	3 000
Total Equity and Debt	122 000	136 000	496 000	3 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 480 000	2 059 000	1 278 000	0
Other Income	6 000	0	0	0
Revenue	1 486 000	2 059 000	1 278 000	0
Cost of Goods Sold	620 000	588 000	16 000	0
Salary Costs	512 000	1 306 000	824 000	0
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 478 000	2 419 000	1 167 000	54 000
Operating Profit	8 000	−361 000	111 000	−54 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	7 000	−361 000	100 000	−55 000

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	19 000	0	0	0
Total Tangible Assets	19 000	0	0	0
Total Fiancial Fixed Assets	83 000	83 000	83 000	0
Total Fixed Assets	102 000	83 000	83 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	44 000	188 000	1 000
Total Current Assets	20 000	53 000	413 000	3 000
Total Assets	122 000	136 000	496 000	3 000
Total Equity	−287 000	−294 000	67 000	−33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	334 000	234 000	223 000	33 000
Creditors	9 000	49 000	38 000	3 000
Unpaid Taxes	19 000	30 000	85 000	0
Dividends	0	0	0	0
Other Current Debt	47 000	117 000	72 000	0
Total Current Debt	75 000	196 000	206 000	3 000
Total Equity and Debt	122 000	136 000	496 000	3 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,44 %	122,79 %	149,25 %	166,67 %
Debt-to-Equity Ratio	−1,16	−0,8	3,33	−1
Operating Profit Margin	0,54 %	−17,53 %	8,69 %	-
Current Ratio	0,27	0,27	2	1
Quick Ratio	0,27	0,27	2	1
Equity Ratio	−2,35	−2,16	0,14	−11
Gross Profit Margin	58,28 %	71,44 %	98,75 %	-