IMAGE PARTNER AS

1383 ASKER

Finances

Share Ownership

Return on Equity

−14,99 %

Current Ratio

5,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	377 000	5 722 000	5 277 000	6 898 000
Net Income	−257 000	811 000	217 000	112 000
Total Assets	2 069 000	2 375 000	1 777 000	1 595 000
Total Equity	1 714 000	1 971 000	1 160 000	944 000

Income (NOK)	2022	2021	2020	2019
Revenue	377 000	5 722 000	5 277 000	6 898 000
Expenditure	446 000	4 910 000	4 929 000	6 671 000
Operating Profit	−68 000	812 000	348 000	226 000
Financial Income	2 000	1 000	4 000	7 000
Financial Costs	190 000	2 000	1 000	5 000
Financial Balance	−188 000	−1 000	3 000	2 000
Earnings Before Tax	−257 000	811 000	351 000	228 000
Tax	0	0	134 000	116 000
Net Income	−257 000	811 000	217 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	286 000	488 000
Total Current Assets	2 069 000	2 375 000	1 491 000	1 107 000
Total Assets	2 069 000	2 375 000	1 777 000	1 595 000
Total Retained Equity	1 604 000	1 861 000	1 050 000	834 000
Total Equity	1 714 000	1 971 000	1 160 000	944 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	355 000	404 000	617 000	651 000
Total Equity and Debt	2 069 000	2 375 000	1 777 000	1 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	348 000	3 870 000	5 143 000	6 897 000
Other Income	29 000	1 852 000	134 000	2 000
Revenue	377 000	5 722 000	5 277 000	6 898 000
Cost of Goods Sold	181 000	1 101 000	928 000	614 000
Salary Costs	328 000	1 486 000	1 857 000	2 706 000
Depreciation	0	0	202 000	202 000
Impairment	0	0	0	0
Expenditure	446 000	4 910 000	4 929 000	6 671 000
Operating Profit	−68 000	812 000	348 000	226 000
Financial Income	2 000	1 000	4 000	7 000
Financial Costs	190 000	2 000	1 000	5 000
Financial Balance	−188 000	−1 000	3 000	2 000
Dividends	0	0	0	0
Net Income	−257 000	811 000	217 000	112 000

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	286 000	488 000
Total Tangible Assets	0	0	286 000	488 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	286 000	488 000
Stock	0	0	75 000	78 000
Total Investments	24 000	0	0	0
Cash, Bank	1 711 000	2 061 000	740 000	491 000
Total Current Assets	2 069 000	2 375 000	1 491 000	1 107 000
Total Assets	2 069 000	2 375 000	1 777 000	1 595 000
Total Equity	1 714 000	1 971 000	1 160 000	944 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	108 000	140 000	103 000
Unpaid Taxes	0	129 000	77 000	206 000
Dividends	0	0	0	0
Other Current Debt	350 000	167 000	265 000	227 000
Total Current Debt	355 000	404 000	617 000	651 000
Total Equity and Debt	2 069 000	2 375 000	1 777 000	1 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,99 %	41,15 %	18,71 %	11,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−18,04 %	14,19 %	6,59 %	3,28 %
Current Ratio	5,83	5,88	2,42	1,7
Quick Ratio	5,83	5,88	2,75	1,93
Equity Ratio	0,83	0,83	0,65	0,59
Gross Profit Margin	51,99 %	80,76 %	82,41 %	91,1 %