BUSINESS PARTNER AS

1706 SARPSBORG

Finances

Return on Equity

25,82 %

Current Ratio

0,66

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 478 000	3 139 000	3 196 000	3 026 000
Net Income	1 749 000	334 000	2 072 000	278 000
Total Assets	8 844 000	6 145 000	6 072 000	3 610 000
Total Equity	6 773 000	5 024 000	4 690 000	2 619 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 478 000	3 139 000	3 196 000	3 026 000
Expenditure	2 505 000	2 710 000	2 684 000	2 710 000
Operating Profit	974 000	428 000	513 000	316 000
Financial Income	1 003 000	1 000	1 947 000	60 000
Financial Costs	0	0	47 000	19 000
Financial Balance	1 003 000	1 000	1 900 000	41 000
Earnings Before Tax	1 977 000	428 000	2 413 000	357 000
Tax	228 000	94 000	342 000	78 000
Net Income	1 749 000	334 000	2 072 000	278 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 934 000	4 529 000	3 201 000	1 716 000
Total Current Assets	909 000	1 615 000	2 871 000	1 893 000
Total Assets	8 844 000	6 145 000	6 072 000	3 610 000
Total Retained Equity	6 273 000	4 524 000	4 190 000	2 119 000
Total Equity	6 773 000	5 024 000	4 690 000	2 619 000
Total Long-Term Debt	692 000	563 000	562 000	485 000
Total Current Debt	1 379 000	557 000	820 000	506 000
Total Equity and Debt	8 844 000	6 145 000	6 072 000	3 610 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 778 000	3 138 000	3 178 000	3 011 000
Other Income	700 000	1 000	18 000	16 000
Revenue	3 478 000	3 139 000	3 196 000	3 026 000
Cost of Goods Sold	77 000	96 000	54 000	29 000
Salary Costs	1 843 000	1 972 000	2 050 000	2 105 000
Depreciation	41 000	31 000	0	0
Impairment	0	0	0	0
Expenditure	2 505 000	2 710 000	2 684 000	2 710 000
Operating Profit	974 000	428 000	513 000	316 000
Financial Income	1 003 000	1 000	1 947 000	60 000
Financial Costs	0	0	47 000	19 000
Financial Balance	1 003 000	1 000	1 900 000	41 000
Dividends	0	0	0	0
Net Income	1 749 000	334 000	2 072 000	278 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	133 000	174 000	0	0
Total Tangible Assets	133 000	174 000	0	0
Total Fiancial Fixed Assets	7 801 000	4 355 000	3 199 000	1 714 000
Total Fixed Assets	7 934 000	4 529 000	3 201 000	1 716 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	467 000	1 056 000	2 003 000	1 021 000
Total Current Assets	909 000	1 615 000	2 871 000	1 893 000
Total Assets	8 844 000	6 145 000	6 072 000	3 610 000
Total Equity	6 773 000	5 024 000	4 690 000	2 619 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	692 000	563 000	562 000	485 000
Creditors	12 000	28 000	47 000	16 000
Unpaid Taxes	233 000	237 000	240 000	214 000
Dividends	0	0	0	0
Other Current Debt	1 034 000	201 000	191 000	195 000
Total Current Debt	1 379 000	557 000	820 000	506 000
Total Equity and Debt	8 844 000	6 145 000	6 072 000	3 610 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,82 %	6,65 %	44,18 %	10,61 %
Debt-to-Equity Ratio	0,1	0,11	0,12	0,19
Operating Profit Margin	28 %	13,63 %	16,05 %	10,44 %
Current Ratio	0,66	2,9	3,5	3,74
Quick Ratio	0,66	2,9	3,5	3,74
Equity Ratio	0,77	0,82	0,77	0,73
Gross Profit Margin	97,79 %	96,94 %	98,31 %	99,04 %