INTER-PARTNER NOR AS

2320 FURNES

Finances

Return on Equity

37,93 %

Current Ratio

2,72

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 773 000	9 706 000	3 996 000	7 437 000
Net Income	2 197 000	1 850 000	471 000	363 000
Total Assets	9 661 000	8 169 000	5 749 000	4 660 000
Total Equity	5 793 000	3 596 000	2 746 000	2 636 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 773 000	9 706 000	3 996 000	7 437 000
Expenditure	9 981 000	7 310 000	3 375 000	6 933 000
Operating Profit	2 792 000	2 396 000	621 000	504 000
Financial Income	81 000	22 000	22 000	25 000
Financial Costs	45 000	28 000	47 000	58 000
Financial Balance	36 000	−6 000	−25 000	−33 000
Earnings Before Tax	2 828 000	2 390 000	596 000	471 000
Tax	631 000	541 000	126 000	108 000
Net Income	2 197 000	1 850 000	471 000	363 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 556 000	997 000	1 013 000	1 031 000
Total Current Assets	8 105 000	7 172 000	4 736 000	3 629 000
Total Assets	9 661 000	8 169 000	5 749 000	4 660 000
Total Retained Equity	5 693 000	3 496 000	2 646 000	2 536 000
Total Equity	5 793 000	3 596 000	2 746 000	2 636 000
Total Long-Term Debt	893 000	968 000	1 152 000	1 238 000
Total Current Debt	2 976 000	3 605 000	1 850 000	786 000
Total Equity and Debt	9 661 000	8 169 000	5 749 000	4 660 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 752 000	9 569 000	3 801 000	7 437 000
Other Income	21 000	137 000	195 000	0
Revenue	12 773 000	9 706 000	3 996 000	7 437 000
Cost of Goods Sold	6 258 000	4 844 000	1 821 000	3 931 000
Salary Costs	2 259 000	1 282 000	498 000	1 565 000
Depreciation	62 000	50 000	49 000	54 000
Impairment	0	0	0	0
Expenditure	9 981 000	7 310 000	3 375 000	6 933 000
Operating Profit	2 792 000	2 396 000	621 000	504 000
Financial Income	81 000	22 000	22 000	25 000
Financial Costs	45 000	28 000	47 000	58 000
Financial Balance	36 000	−6 000	−25 000	−33 000
Dividends	0	1 000 000	60 000	300 000
Net Income	2 197 000	1 850 000	471 000	363 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 482 000	925 000	946 000	966 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	66 000	49 000	45 000	56 000
Total Tangible Assets	1 548 000	975 000	991 000	1 023 000
Total Fiancial Fixed Assets	8 000	22 000	22 000	8 000
Total Fixed Assets	1 556 000	997 000	1 013 000	1 031 000
Stock	54 000	72 000	43 000	78 000
Total Investments	0	0	0	0
Cash, Bank	7 148 000	6 459 000	3 851 000	2 748 000
Total Current Assets	8 105 000	7 172 000	4 736 000	3 629 000
Total Assets	9 661 000	8 169 000	5 749 000	4 660 000
Total Equity	5 793 000	3 596 000	2 746 000	2 636 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	893 000	968 000	1 152 000	1 238 000
Creditors	406 000	774 000	700 000	314 000
Unpaid Taxes	741 000	1 102 000	431 000	118 000
Dividends	0	1 000 000	60 000	300 000
Other Current Debt	1 197 000	688 000	534 000	246 000
Total Current Debt	2 976 000	3 605 000	1 850 000	786 000
Total Equity and Debt	9 661 000	8 169 000	5 749 000	4 660 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,93 %	51,45 %	17,15 %	13,77 %
Debt-to-Equity Ratio	0,15	0,27	0,42	0,47
Operating Profit Margin	21,86 %	24,69 %	15,54 %	6,78 %
Current Ratio	2,72	1,99	2,56	4,62
Quick Ratio	2,77	2,03	2,62	5,13
Equity Ratio	0,6	0,44	0,48	0,57
Gross Profit Margin	51,01 %	50,09 %	54,43 %	47,14 %