BJØRNEMYR LEGEKONTOR AS

1453 BJØRNEMYR

Finances

Return on Equity

0,38 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 455 000	6 514 000	6 247 000	6 690 000
Net Income	26 000	636 000	437 000	276 000
Total Assets	7 819 000	7 816 000	7 137 000	6 668 000
Total Equity	6 766 000	6 739 000	6 103 000	5 666 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 455 000	6 514 000	6 247 000	6 690 000
Expenditure	6 627 000	5 894 000	5 874 000	6 528 000
Operating Profit	−172 000	620 000	372 000	161 000
Financial Income	206 000	195 000	189 000	193 000
Financial Costs	0	0	1 000	0
Financial Balance	206 000	195 000	188 000	193 000
Earnings Before Tax	34 000	816 000	560 000	354 000
Tax	7 000	179 000	123 000	78 000
Net Income	26 000	636 000	437 000	276 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 498 000	6 204 000	5 882 000	5 745 000
Total Current Assets	1 321 000	1 612 000	1 255 000	923 000
Total Assets	7 819 000	7 816 000	7 137 000	6 668 000
Total Retained Equity	6 666 000	6 639 000	6 003 000	5 566 000
Total Equity	6 766 000	6 739 000	6 103 000	5 666 000
Total Long-Term Debt	6 000	4 000	8 000	11 000
Total Current Debt	1 047 000	1 073 000	1 026 000	991 000
Total Equity and Debt	7 819 000	7 816 000	7 137 000	6 668 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	994 000	839 000	2 396 000	2 803 000
Other Income	5 461 000	5 676 000	3 851 000	3 886 000
Revenue	6 455 000	6 514 000	6 247 000	6 690 000
Cost of Goods Sold	542 000	373 000	382 000	657 000
Salary Costs	5 179 000	4 859 000	4 807 000	4 877 000
Depreciation	37 000	30 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	6 627 000	5 894 000	5 874 000	6 528 000
Operating Profit	−172 000	620 000	372 000	161 000
Financial Income	206 000	195 000	189 000	193 000
Financial Costs	0	0	1 000	0
Financial Balance	206 000	195 000	188 000	193 000
Dividends	0	0	0	0
Net Income	26 000	636 000	437 000	276 000

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	150 000	56 000	86 000	116 000
Total Tangible Assets	150 000	56 000	86 000	116 000
Total Fiancial Fixed Assets	6 348 000	6 148 000	5 796 000	5 630 000
Total Fixed Assets	6 498 000	6 204 000	5 882 000	5 745 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 237 000	1 430 000	871 000	592 000
Total Current Assets	1 321 000	1 612 000	1 255 000	923 000
Total Assets	7 819 000	7 816 000	7 137 000	6 668 000
Total Equity	6 766 000	6 739 000	6 103 000	5 666 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	4 000	8 000	11 000
Creditors	118 000	4 000	7 000	31 000
Unpaid Taxes	381 000	355 000	355 000	360 000
Dividends	0	0	0	0
Other Current Debt	543 000	531 000	537 000	521 000
Total Current Debt	1 047 000	1 073 000	1 026 000	991 000
Total Equity and Debt	7 819 000	7 816 000	7 137 000	6 668 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,38 %	9,44 %	7,16 %	4,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,66 %	9,52 %	5,95 %	2,41 %
Current Ratio	1,26	1,5	1,22	0,93
Quick Ratio	1,26	1,5	1,22	0,93
Equity Ratio	0,87	0,86	0,86	0,85
Gross Profit Margin	91,6 %	94,27 %	93,89 %	90,18 %