EQT PARTNERS AS

0250 OSLO

Finances

Share Ownership

Return on Equity

186,36 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	106 826 000	142 102 000	107 921 000	92 646 000
Net Income	43 618 000	51 691 000	32 973 000	17 465 000
Total Assets	100 200 000	112 095 000	72 989 000	59 923 000
Total Equity	23 405 000	22 731 000	21 188 000	12 967 000

Income (NOK)	2022	2021	2020	2019
Revenue	106 826 000	142 102 000	107 921 000	92 646 000
Expenditure	53 255 000	70 463 000	67 322 000	70 105 000
Operating Profit	53 571 000	71 638 000	40 599 000	22 540 000
Financial Income	2 857 000	1 034 000	1 686 000	675 000
Financial Costs	314 000	6 347 000	−25 000	781 000
Financial Balance	2 543 000	−5 313 000	1 711 000	−106 000
Earnings Before Tax	56 114 000	66 325 000	42 310 000	22 435 000
Tax	12 496 000	14 635 000	9 338 000	4 970 000
Net Income	43 618 000	51 691 000	32 973 000	17 465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 000	218 000	375 000	603 000
Total Current Assets	100 046 000	111 878 000	72 614 000	59 319 000
Total Assets	100 200 000	112 095 000	72 989 000	59 923 000
Total Retained Equity	22 555 000	21 881 000	20 338 000	12 117 000
Total Equity	23 405 000	22 731 000	21 188 000	12 967 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	76 795 000	89 364 000	51 800 000	46 955 000
Total Equity and Debt	100 200 000	112 095 000	72 989 000	59 923 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	106 826 000	142 102 000	107 921 000	92 646 000
Revenue	106 826 000	142 102 000	107 921 000	92 646 000
Cost of Goods Sold	0	0	0	0
Salary Costs	36 271 000	39 672 000	27 325 000	34 838 000
Depreciation	43 000	190 000	265 000	381 000
Impairment	0	0	0	0
Expenditure	53 255 000	70 463 000	67 322 000	70 105 000
Operating Profit	53 571 000	71 638 000	40 599 000	22 540 000
Financial Income	2 857 000	1 034 000	1 686 000	675 000
Financial Costs	314 000	6 347 000	−25 000	781 000
Financial Balance	2 543 000	−5 313 000	1 711 000	−106 000
Dividends	43 618 000	51 691 000	24 729 000	8 901 000
Net Income	43 618 000	51 691 000	32 973 000	17 465 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	88 000	109 000	107 000	165 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	66 000	109 000	269 000	439 000
Total Tangible Assets	66 000	109 000	269 000	439 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	154 000	218 000	375 000	603 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	97 740 000	90 453 000	47 951 000	8 116 000
Total Current Assets	100 046 000	111 878 000	72 614 000	59 319 000
Total Assets	100 200 000	112 095 000	72 989 000	59 923 000
Total Equity	23 405 000	22 731 000	21 188 000	12 967 000
Short-Term Group Debt	0	0	637 000	7 788 000
Total Long-Term Debt	0	0	0	0
Creditors	66 000	1 476 000	1 479 000	303 000
Unpaid Taxes	1 740 000	1 684 000	1 902 000	2 965 000
Dividends	43 618 000	51 691 000	24 729 000	8 901 000
Other Current Debt	18 948 000	19 878 000	13 773 000	21 943 000
Total Current Debt	76 795 000	89 364 000	51 800 000	46 955 000
Total Equity and Debt	100 200 000	112 095 000	72 989 000	59 923 000

Financial indicators	2022	2021	2020	2019
Return on Equity	186,36 %	227,4 %	155,62 %	134,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,15 %	50,41 %	37,62 %	24,33 %
Current Ratio	1,3	1,25	1,4	1,26
Quick Ratio	1,3	1,25	1,4	1,26
Equity Ratio	0,23	0,2	0,29	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %