RESPONS PARTNER AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

9,76 %

Current Ratio

2,23

Debt-to-Equity Ratio

12,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 135 000	1 102 000	1 102 000	1 088 000
Net Income	98 000	164 000	142 000	85 000
Total Assets	14 120 000	14 394 000	14 630 000	14 372 000
Total Equity	1 004 000	907 000	743 000	601 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 135 000	1 102 000	1 102 000	1 088 000
Expenditure	467 000	464 000	495 000	511 000
Operating Profit	668 000	637 000	607 000	576 000
Financial Income	0	0	1 000	0
Financial Costs	466 000	348 000	447 000	492 000
Financial Balance	−466 000	−348 000	−446 000	−492 000
Earnings Before Tax	203 000	290 000	161 000	85 000
Tax	105 000	126 000	19 000	0
Net Income	98 000	164 000	142 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 256 000	13 466 000	13 538 000	13 757 000
Total Current Assets	864 000	928 000	1 092 000	615 000
Total Assets	14 120 000	14 394 000	14 630 000	14 372 000
Total Retained Equity	904 000	807 000	643 000	501 000
Total Equity	1 004 000	907 000	743 000	601 000
Total Long-Term Debt	12 728 000	12 973 000	13 200 000	13 149 000
Total Current Debt	388 000	514 000	688 000	622 000
Total Equity and Debt	14 120 000	14 394 000	14 630 000	14 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 135 000	1 102 000	1 102 000	1 088 000
Revenue	1 135 000	1 102 000	1 102 000	1 088 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	242 000	241 000	240 000	240 000
Impairment	0	0	0	0
Expenditure	467 000	464 000	495 000	511 000
Operating Profit	668 000	637 000	607 000	576 000
Financial Income	0	0	1 000	0
Financial Costs	466 000	348 000	447 000	492 000
Financial Balance	−466 000	−348 000	−446 000	−492 000
Dividends	0	0	0	0
Net Income	98 000	164 000	142 000	85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 235 000	13 441 000	13 510 000	13 725 000
Machinery and Plant Facilities	21 000	25 000	28 000	0
Fixtures	0	0	0	32 000
Total Tangible Assets	13 256 000	13 466 000	13 538 000	13 757 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 256 000	13 466 000	13 538 000	13 757 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	812 000	895 000	1 078 000	615 000
Total Current Assets	864 000	928 000	1 092 000	615 000
Total Assets	14 120 000	14 394 000	14 630 000	14 372 000
Total Equity	1 004 000	907 000	743 000	601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 728 000	12 973 000	13 200 000	13 149 000
Creditors	4 000	77 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	279 000	311 000	669 000	622 000
Total Current Debt	388 000	514 000	688 000	622 000
Total Equity and Debt	14 120 000	14 394 000	14 630 000	14 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,76 %	18,08 %	19,11 %	14,14 %
Debt-to-Equity Ratio	12,68	14,3	17,77	21,88
Operating Profit Margin	58,85 %	57,8 %	55,08 %	52,94 %
Current Ratio	2,23	1,81	1,59	0,99
Quick Ratio	2,23	1,81	1,59	0,99
Equity Ratio	0,07	0,06	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %