INPARTNER AS

3189 HORTEN

Finances

Return on Equity

−11,11 %

Current Ratio

4,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	901 000	910 000	910 000	961 000
Net Income	−71 000	−4 000	128 000	113 000
Total Assets	840 000	955 000	910 000	739 000
Total Equity	639 000	710 000	714 000	586 000

Income (NOK)	2022	2021	2020	2019
Revenue	901 000	910 000	910 000	961 000
Expenditure	710 000	789 000	746 000	910 000
Operating Profit	191 000	121 000	164 000	51 000
Financial Income	2 000	1 000	0	74 000
Financial Costs	222 000	99 000	0	1 000
Financial Balance	−220 000	−98 000	0	73 000
Earnings Before Tax	−29 000	22 000	165 000	124 000
Tax	42 000	27 000	36 000	11 000
Net Income	−71 000	−4 000	128 000	113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	840 000	955 000	910 000	739 000
Total Assets	840 000	955 000	910 000	739 000
Total Retained Equity	539 000	610 000	614 000	486 000
Total Equity	639 000	710 000	714 000	586 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	201 000	245 000	196 000	153 000
Total Equity and Debt	840 000	955 000	910 000	739 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	901 000	910 000	910 000	961 000
Other Income	0	0	0	0
Revenue	901 000	910 000	910 000	961 000
Cost of Goods Sold	0	0	0	0
Salary Costs	616 000	699 000	662 000	702 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	710 000	789 000	746 000	910 000
Operating Profit	191 000	121 000	164 000	51 000
Financial Income	2 000	1 000	0	74 000
Financial Costs	222 000	99 000	0	1 000
Financial Balance	−220 000	−98 000	0	73 000
Dividends	0	0	0	0
Net Income	−71 000	−4 000	128 000	113 000

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	723 000	866 000	844 000	681 000
Cash, Bank	101 000	74 000	66 000	53 000
Total Current Assets	840 000	955 000	910 000	739 000
Total Assets	840 000	955 000	910 000	739 000
Total Equity	639 000	710 000	714 000	586 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	4 000	−2 000	0
Unpaid Taxes	42 000	52 000	38 000	37 000
Dividends	0	0	0	0
Other Current Debt	112 000	163 000	123 000	105 000
Total Current Debt	201 000	245 000	196 000	153 000
Total Equity and Debt	840 000	955 000	910 000	739 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,11 %	−0,56 %	17,93 %	19,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,2 %	13,3 %	18,02 %	5,31 %
Current Ratio	4,18	3,9	4,64	4,83
Quick Ratio	4,18	3,9	4,64	4,83
Equity Ratio	0,76	0,74	0,78	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %