IKETT PERSONALPARTNER AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−1,08 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 328 000	23 637 000	31 763 000	46 789 000
Net Income	−45 000	−41 000	−815 000	1 013 000
Total Assets	12 797 000	9 817 000	9 588 000	15 481 000
Total Equity	4 164 000	4 209 000	4 250 000	5 065 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 328 000	23 637 000	31 763 000	46 789 000
Expenditure	34 345 000	23 675 000	32 693 000	45 476 000
Operating Profit	−17 000	−39 000	−930 000	1 313 000
Financial Income	34 000	1 000	12 000	31 000
Financial Costs	75 000	15 000	126 000	45 000
Financial Balance	−41 000	−14 000	−114 000	−14 000
Earnings Before Tax	−58 000	−53 000	−1 044 000	1 299 000
Tax	−13 000	−12 000	−230 000	286 000
Net Income	−45 000	−41 000	−815 000	1 013 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	61 000	93 000	134 000
Total Current Assets	12 768 000	9 756 000	9 495 000	15 348 000
Total Assets	12 797 000	9 817 000	9 588 000	15 481 000
Total Retained Equity	4 044 000	4 089 000	4 130 000	4 945 000
Total Equity	4 164 000	4 209 000	4 250 000	5 065 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 634 000	5 608 000	5 338 000	10 417 000
Total Equity and Debt	12 797 000	9 817 000	9 588 000	15 481 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 328 000	23 579 000	31 673 000	46 789 000
Other Income	0	58 000	90 000	0
Revenue	34 328 000	23 637 000	31 763 000	46 789 000
Cost of Goods Sold	0	0	0	0
Salary Costs	26 881 000	18 057 000	24 037 000	34 987 000
Depreciation	44 000	44 000	44 000	44 000
Impairment	0	0	0	0
Expenditure	34 345 000	23 675 000	32 693 000	45 476 000
Operating Profit	−17 000	−39 000	−930 000	1 313 000
Financial Income	34 000	1 000	12 000	31 000
Financial Costs	75 000	15 000	126 000	45 000
Financial Balance	−41 000	−14 000	−114 000	−14 000
Dividends	0	0	0	0
Net Income	−45 000	−41 000	−815 000	1 013 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	30 000	17 000	5 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	44 000	88 000	132 000
Total Tangible Assets	0	44 000	88 000	132 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	61 000	93 000	134 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 044 000	5 323 000	5 164 000	7 109 000
Total Current Assets	12 768 000	9 756 000	9 495 000	15 348 000
Total Assets	12 797 000	9 817 000	9 588 000	15 481 000
Total Equity	4 164 000	4 209 000	4 250 000	5 065 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	613 000	188 000	293 000	708 000
Unpaid Taxes	3 763 000	2 643 000	2 353 000	3 861 000
Dividends	0	0	0	0
Other Current Debt	4 258 000	2 777 000	2 693 000	5 560 000
Total Current Debt	8 634 000	5 608 000	5 338 000	10 417 000
Total Equity and Debt	12 797 000	9 817 000	9 588 000	15 481 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,08 %	−0,97 %	−19,18 %	20 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,05 %	−0,16 %	−2,93 %	2,81 %
Current Ratio	1,48	1,74	1,78	1,47
Quick Ratio	1,48	1,74	1,78	1,47
Equity Ratio	0,33	0,43	0,44	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %