SPARRING PARTNER AS

3115 TØNSBERG

Finances

Return on Equity

23,23 %

Current Ratio

0,96

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 495 000	3 060 000	1 906 000	2 818 000
Net Income	867 000	2 717 000	993 000	1 184 000
Total Assets	10 036 000	5 279 000	5 309 000	4 304 000
Total Equity	3 732 000	2 865 000	1 848 000	3 855 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 495 000	3 060 000	1 906 000	2 818 000
Expenditure	2 443 000	2 023 000	1 897 000	2 257 000
Operating Profit	−948 000	1 037 000	9 000	561 000
Financial Income	1 999 000	1 937 000	1 107 000	876 000
Financial Costs	185 000	15 000	108 000	93 000
Financial Balance	1 814 000	1 922 000	999 000	783 000
Earnings Before Tax	867 000	2 959 000	1 008 000	1 344 000
Tax	0	242 000	15 000	160 000
Net Income	867 000	2 717 000	993 000	1 184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 079 000	2 449 000	1 800 000	2 000 000
Total Current Assets	1 957 000	2 830 000	3 509 000	2 303 000
Total Assets	10 036 000	5 279 000	5 309 000	4 304 000
Total Retained Equity	3 632 000	2 765 000	1 748 000	3 755 000
Total Equity	3 732 000	2 865 000	1 848 000	3 855 000
Total Long-Term Debt	4 262 000	0	0	0
Total Current Debt	2 043 000	2 414 000	3 460 000	448 000
Total Equity and Debt	10 036 000	5 279 000	5 309 000	4 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 495 000	3 060 000	1 906 000	2 806 000
Other Income	0	0	0	12 000
Revenue	1 495 000	3 060 000	1 906 000	2 818 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 816 000	1 665 000	1 353 000	1 524 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 443 000	2 023 000	1 897 000	2 257 000
Operating Profit	−948 000	1 037 000	9 000	561 000
Financial Income	1 999 000	1 937 000	1 107 000	876 000
Financial Costs	185 000	15 000	108 000	93 000
Financial Balance	1 814 000	1 922 000	999 000	783 000
Dividends	0	1 700 000	3 000 000	0
Net Income	867 000	2 717 000	993 000	1 184 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 588 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 588 000	0	0	0
Total Fiancial Fixed Assets	2 492 000	2 449 000	1 800 000	2 000 000
Total Fixed Assets	8 079 000	2 449 000	1 800 000	2 000 000
Stock	0	0	0	0
Total Investments	40 000	100 000	1 299 000	325 000
Cash, Bank	648 000	1 977 000	1 553 000	1 788 000
Total Current Assets	1 957 000	2 830 000	3 509 000	2 303 000
Total Assets	10 036 000	5 279 000	5 309 000	4 304 000
Total Equity	3 732 000	2 865 000	1 848 000	3 855 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 262 000	0	0	0
Creditors	16 000	20 000	17 000	31 000
Unpaid Taxes	183 000	301 000	300 000	166 000
Dividends	0	1 700 000	3 000 000	0
Other Current Debt	1 844 000	1 850 000	3 128 000	88 000
Total Current Debt	2 043 000	2 414 000	3 460 000	448 000
Total Equity and Debt	10 036 000	5 279 000	5 309 000	4 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,23 %	94,83 %	53,73 %	30,71 %
Debt-to-Equity Ratio	1,14	0	0	0
Operating Profit Margin	−63,41 %	33,89 %	0,47 %	19,91 %
Current Ratio	0,96	1,17	1,01	5,14
Quick Ratio	0,96	1,17	1,01	5,14
Equity Ratio	0,37	0,54	0,35	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %