MED VEST LEGESENTER AS

1351 RUD

Finances

Share Ownership

Return on Equity

−1 366,67 %

Current Ratio

0,71

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 795 000	2 270 000	1 659 000	1 681 000
Net Income	−287 000	261 000	−25 000	180 000
Total Assets	140 000	527 000	163 000	198 000
Total Equity	21 000	308 000	46 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 795 000	2 270 000	1 659 000	1 681 000
Expenditure	2 087 000	1 940 000	1 690 000	1 490 000
Operating Profit	−291 000	330 000	−32 000	192 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−291 000	330 000	−32 000	192 000
Tax	−5 000	69 000	−7 000	12 000
Net Income	−287 000	261 000	−25 000	180 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	57 000	78 000	64 000	0
Total Current Assets	82 000	449 000	98 000	198 000
Total Assets	140 000	527 000	163 000	198 000
Total Retained Equity	−9 000	278 000	16 000	42 000
Total Equity	21 000	308 000	46 000	72 000
Total Long-Term Debt	3 000	7 000	3 000	0
Total Current Debt	116 000	212 000	114 000	126 000
Total Equity and Debt	140 000	527 000	163 000	198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 795 000	2 270 000	1 659 000	1 681 000
Revenue	1 795 000	2 270 000	1 659 000	1 681 000
Cost of Goods Sold	0	0	0	0
Salary Costs	734 000	683 000	629 000	618 000
Depreciation	21 000	15 000	10 000	0
Impairment	0	0	0	0
Expenditure	2 087 000	1 940 000	1 690 000	1 490 000
Operating Profit	−291 000	330 000	−32 000	192 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−287 000	261 000	−25 000	180 000

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	57 000	78 000	64 000	0
Total Tangible Assets	57 000	78 000	64 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	57 000	78 000	64 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	446 000	65 000	198 000
Total Current Assets	82 000	449 000	98 000	198 000
Total Assets	140 000	527 000	163 000	198 000
Total Equity	21 000	308 000	46 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	7 000	3 000	0
Creditors	20 000	50 000	34 000	6 000
Unpaid Taxes	38 000	41 000	28 000	27 000
Dividends	0	0	0	0
Other Current Debt	58 000	57 000	52 000	81 000
Total Current Debt	116 000	212 000	114 000	126 000
Total Equity and Debt	140 000	527 000	163 000	198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 366,67 %	84,74 %	−54,35 %	250 %
Debt-to-Equity Ratio	0,14	0,02	0,07	0
Operating Profit Margin	−16,21 %	14,54 %	−1,93 %	11,42 %
Current Ratio	0,71	2,12	0,86	1,57
Quick Ratio	0,71	2,12	0,86	1,57
Equity Ratio	0,15	0,58	0,28	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %