PIANODOKTOREN AS

7507 STJØRDAL

Finances

Share Ownership

Return on Equity

154,08 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 038 000	892 000	585 000	655 000
Net Income	151 000	136 000	−8 000	−97 000
Total Assets	399 000	239 000	108 000	126 000
Total Equity	98 000	−53 000	−189 000	−181 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 038 000	892 000	585 000	655 000
Expenditure	850 000	755 000	587 000	746 000
Operating Profit	188 000	137 000	−2 000	−92 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	7 000	6 000
Financial Balance	1 000	−1 000	−7 000	−6 000
Earnings Before Tax	189 000	136 000	−8 000	−97 000
Tax	38 000	0	0	0
Net Income	151 000	136 000	−8 000	−97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	399 000	239 000	108 000	126 000
Total Assets	399 000	239 000	108 000	126 000
Total Retained Equity	77 000	−75 000	−210 000	−202 000
Total Equity	98 000	−53 000	−189 000	−181 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	301 000	292 000	297 000	306 000
Total Equity and Debt	399 000	239 000	108 000	126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 038 000	892 000	585 000	655 000
Other Income	0	0	0	0
Revenue	1 038 000	892 000	585 000	655 000
Cost of Goods Sold	37 000	36 000	33 000	10 000
Salary Costs	524 000	558 000	386 000	572 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	850 000	755 000	587 000	746 000
Operating Profit	188 000	137 000	−2 000	−92 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	7 000	6 000
Financial Balance	1 000	−1 000	−7 000	−6 000
Dividends	0	0	0	0
Net Income	151 000	136 000	−8 000	−97 000

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	50 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	164 000	151 000	25 000	7 000
Total Current Assets	399 000	239 000	108 000	126 000
Total Assets	399 000	239 000	108 000	126 000
Total Equity	98 000	−53 000	−189 000	−181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	8 000	9 000	4 000
Unpaid Taxes	99 000	88 000	86 000	71 000
Dividends	0	0	0	0
Other Current Debt	152 000	196 000	186 000	171 000
Total Current Debt	301 000	292 000	297 000	306 000
Total Equity and Debt	399 000	239 000	108 000	126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	154,08 %	−256,6 %	4,23 %	53,59 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	18,11 %	15,36 %	−0,34 %	−14,05 %
Current Ratio	1,33	0,82	0,36	0,41
Quick Ratio	1,59	0,82	0,36	0,41
Equity Ratio	0,25	−0,22	−1,75	−1,44
Gross Profit Margin	96,44 %	95,96 %	94,36 %	98,47 %