ØYELEGE DR. MEIKE SPORBECK AS

4016 STAVANGER

Finances

Return on Equity

75,72 %

Current Ratio

2,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	5 649 000	4 149 000	373 000
Net Income	792 000	214 000	9 000
Total Assets	1 577 000	776 000	234 000
Total Equity	1 046 000	254 000	39 000

Income (NOK)	2022	2021	2020
Revenue	5 649 000	4 149 000	373 000
Expenditure	4 634 000	3 874 000	361 000
Operating Profit	1 016 000	276 000	12 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	1 016 000	275 000	12 000
Tax	224 000	61 000	3 000
Net Income	792 000	214 000	9 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	50 000	0	0
Total Current Assets	1 527 000	776 000	234 000
Total Assets	1 577 000	776 000	234 000
Total Retained Equity	1 016 000	224 000	9 000
Total Equity	1 046 000	254 000	39 000
Total Long-Term Debt	0	0	0
Total Current Debt	531 000	523 000	195 000
Total Equity and Debt	1 577 000	776 000	234 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 649 000	4 149 000	373 000
Other Income	0	0	0
Revenue	5 649 000	4 149 000	373 000
Cost of Goods Sold	40 000	0	0
Salary Costs	1 814 000	1 667 000	160 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	4 634 000	3 874 000	361 000
Operating Profit	1 016 000	276 000	12 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	792 000	214 000	9 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	50 000	0	0
Total Fixed Assets	50 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 303 000	723 000	218 000
Total Current Assets	1 527 000	776 000	234 000
Total Assets	1 577 000	776 000	234 000
Total Equity	1 046 000	254 000	39 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	30 000	105 000	31 000
Unpaid Taxes	98 000	97 000	25 000
Dividends	0	0	0
Other Current Debt	180 000	259 000	136 000
Total Current Debt	531 000	523 000	195 000
Total Equity and Debt	1 577 000	776 000	234 000

Financial indicators	2022	2021	2020
Return on Equity	75,72 %	84,25 %	23,08 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	17,99 %	6,65 %	3,22 %
Current Ratio	2,88	1,48	1,2
Quick Ratio	2,88	1,48	1,2
Equity Ratio	0,66	0,33	0,17
Gross Profit Margin	99,29 %	100 %	100 %