OFFICE PARTNER AS

7056 RANHEIM

Finances

Share Ownership

Return on Equity

−265,96 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 797 000	2 113 000	1 778 000	1 514 000
Net Income	−125 000	29 000	80 000	1 000
Total Assets	599 000	722 000	781 000	417 000
Total Equity	47 000	173 000	144 000	64 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 797 000	2 113 000	1 778 000	1 514 000
Expenditure	1 923 000	2 076 000	1 694 000	1 513 000
Operating Profit	−126 000	38 000	85 000	0
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	1 000	2 000	0
Financial Balance	0	−1 000	−2 000	1 000
Earnings Before Tax	−125 000	37 000	83 000	1 000
Tax	0	8 000	4 000	0
Net Income	−125 000	29 000	80 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	599 000	722 000	781 000	417 000
Total Assets	599 000	722 000	781 000	417 000
Total Retained Equity	−57 000	69 000	40 000	−40 000
Total Equity	47 000	173 000	144 000	64 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	552 000	549 000	637 000	352 000
Total Equity and Debt	599 000	722 000	781 000	417 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 797 000	2 113 000	1 778 000	1 514 000
Other Income	0	0	0	0
Revenue	1 797 000	2 113 000	1 778 000	1 514 000
Cost of Goods Sold	1 037 000	1 203 000	1 034 000	934 000
Salary Costs	687 000	615 000	486 000	470 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 923 000	2 076 000	1 694 000	1 513 000
Operating Profit	−126 000	38 000	85 000	0
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	1 000	2 000	0
Financial Balance	0	−1 000	−2 000	1 000
Dividends	0	0	0	0
Net Income	−125 000	29 000	80 000	1 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	203 000	451 000	293 000	64 000
Total Current Assets	599 000	722 000	781 000	417 000
Total Assets	599 000	722 000	781 000	417 000
Total Equity	47 000	173 000	144 000	64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	96 000	81 000	172 000	68 000
Unpaid Taxes	144 000	118 000	166 000	44 000
Dividends	0	0	0	0
Other Current Debt	311 000	342 000	296 000	240 000
Total Current Debt	552 000	549 000	637 000	352 000
Total Equity and Debt	599 000	722 000	781 000	417 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−265,96 %	16,76 %	55,56 %	1,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,01 %	1,8 %	4,78 %	0 %
Current Ratio	1,09	1,32	1,23	1,18
Quick Ratio	1,09	1,32	1,23	1,18
Equity Ratio	0,08	0,24	0,18	0,15
Gross Profit Margin	42,29 %	43,07 %	41,84 %	38,31 %