DR. LARS FURUSETH AS

3154 TOLVSRØD

Finances

Share Ownership

Return on Equity

62,63 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 408 000	2 180 000	2 110 000	1 946 000
Net Income	176 000	137 000	216 000	111 000
Total Assets	562 000	383 000	939 000	859 000
Total Equity	281 000	165 000	678 000	667 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 408 000	2 180 000	2 110 000	1 946 000
Expenditure	2 156 000	2 005 000	1 833 000	1 804 000
Operating Profit	251 000	175 000	278 000	142 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	251 000	175 000	278 000	143 000
Tax	75 000	39 000	62 000	31 000
Net Income	176 000	137 000	216 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	25 000	39 000	98 000
Total Current Assets	562 000	358 000	900 000	761 000
Total Assets	562 000	383 000	939 000	859 000
Total Retained Equity	251 000	135 000	648 000	637 000
Total Equity	281 000	165 000	678 000	667 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	281 000	218 000	262 000	192 000
Total Equity and Debt	562 000	383 000	939 000	859 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 408 000	2 180 000	2 110 000	1 946 000
Other Income	0	0	0	0
Revenue	2 408 000	2 180 000	2 110 000	1 946 000
Cost of Goods Sold	30 000	0	0	16 000
Salary Costs	1 016 000	985 000	975 000	948 000
Depreciation	0	11 000	36 000	60 000
Impairment	0	0	0	0
Expenditure	2 156 000	2 005 000	1 833 000	1 804 000
Operating Profit	251 000	175 000	278 000	142 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	60 000	0	205 000	0
Net Income	176 000	137 000	216 000	111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	25 000	28 000	28 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	11 000	47 000
Total Tangible Assets	0	0	11 000	47 000
Total Fiancial Fixed Assets	0	0	0	23 000
Total Fixed Assets	0	25 000	39 000	98 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	452 000	221 000	818 000	693 000
Total Current Assets	562 000	358 000	900 000	761 000
Total Assets	562 000	383 000	939 000	859 000
Total Equity	281 000	165 000	678 000	667 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	23 000	37 000	4 000
Unpaid Taxes	63 000	59 000	74 000	70 000
Dividends	60 000	0	205 000	0
Other Current Debt	101 000	101 000	89 000	86 000
Total Current Debt	281 000	218 000	262 000	192 000
Total Equity and Debt	562 000	383 000	939 000	859 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,63 %	83,03 %	31,86 %	16,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,42 %	8,03 %	13,18 %	7,3 %
Current Ratio	2	1,64	3,44	3,96
Quick Ratio	2	1,64	3,44	3,96
Equity Ratio	0,5	0,43	0,72	0,78
Gross Profit Margin	98,75 %	100 %	100 %	99,18 %