NURSE PARTNER NORGE AS

0161 OSLO

Finances

Share Ownership

Return on Equity

−8,57 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 949 000	5 869 000	9 019 000	14 389 000
Net Income	−378 000	2 000	267 000	357 000
Total Assets	7 735 000	5 862 000	6 367 000	8 973 000
Total Equity	4 411 000	4 789 000	4 787 000	4 520 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 949 000	5 869 000	9 019 000	14 389 000
Expenditure	9 446 000	5 904 000	8 665 000	13 990 000
Operating Profit	−498 000	−35 000	354 000	398 000
Financial Income	26 000	90 000	0	72 000
Financial Costs	13 000	52 000	29 000	13 000
Financial Balance	13 000	38 000	−29 000	59 000
Earnings Before Tax	−485 000	3 000	324 000	457 000
Tax	−107 000	1 000	57 000	101 000
Net Income	−378 000	2 000	267 000	357 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 921 000	2 814 000	2 815 000	2 372 000
Total Current Assets	4 814 000	3 048 000	3 552 000	6 601 000
Total Assets	7 735 000	5 862 000	6 367 000	8 973 000
Total Retained Equity	1 461 000	1 839 000	1 837 000	1 570 000
Total Equity	4 411 000	4 789 000	4 787 000	4 520 000
Total Long-Term Debt	0	0	0	650 000
Total Current Debt	3 324 000	1 073 000	1 580 000	3 803 000
Total Equity and Debt	7 735 000	5 862 000	6 367 000	8 973 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 949 000	5 869 000	9 019 000	14 389 000
Other Income	0	0	0	0
Revenue	8 949 000	5 869 000	9 019 000	14 389 000
Cost of Goods Sold	1 298 000	1 617 000	2 821 000	3 472 000
Salary Costs	7 861 000	4 066 000	5 546 000	10 143 000
Depreciation	16 000	0	0	0
Impairment	0	0	0	0
Expenditure	9 446 000	5 904 000	8 665 000	13 990 000
Operating Profit	−498 000	−35 000	354 000	398 000
Financial Income	26 000	90 000	0	72 000
Financial Costs	13 000	52 000	29 000	13 000
Financial Balance	13 000	38 000	−29 000	59 000
Dividends	0	0	0	1 500 000
Net Income	−378 000	2 000	267 000	357 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 159 000	1 053 000	1 053 000	1 110 000
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	1 762 000	1 762 000	1 762 000	1 262 000
Total Fixed Assets	2 921 000	2 814 000	2 815 000	2 372 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 035 000	1 406 000	1 445 000	1 429 000
Total Current Assets	4 814 000	3 048 000	3 552 000	6 601 000
Total Assets	7 735 000	5 862 000	6 367 000	8 973 000
Total Equity	4 411 000	4 789 000	4 787 000	4 520 000
Short-Term Group Debt	1 449 000	276 000	633 000	143 000
Total Long-Term Debt	0	0	0	650 000
Creditors	0	0	0	0
Unpaid Taxes	834 000	297 000	183 000	526 000
Dividends	0	0	0	1 500 000
Other Current Debt	1 040 000	499 000	764 000	1 634 000
Total Current Debt	3 324 000	1 073 000	1 580 000	3 803 000
Total Equity and Debt	7 735 000	5 862 000	6 367 000	8 973 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,57 %	0,04 %	5,58 %	7,9 %
Debt-to-Equity Ratio	0	0	0	0,14
Operating Profit Margin	−5,56 %	−0,6 %	3,93 %	2,77 %
Current Ratio	1,45	2,84	2,25	1,74
Quick Ratio	1,45	2,84	2,25	1,74
Equity Ratio	0,57	0,82	0,75	0,5
Gross Profit Margin	85,5 %	72,45 %	68,72 %	75,87 %