LE & T KIROPRAKTIKK AS

6154 ØRSTA

Finances

Return on Equity

−135,5 %

Current Ratio

7,09

Debt-to-Equity Ratio

1,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 637 000	1 439 000	1 166 000	1 525 000
Net Income	−458 000	323 000	378 000	6 000
Total Assets	1 101 000	2 477 000	1 144 000	719 000
Total Equity	338 000	796 000	538 000	204 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 637 000	1 439 000	1 166 000	1 525 000
Expenditure	1 645 000	1 406 000	914 000	1 495 000
Operating Profit	−7 000	33 000	253 000	29 000
Financial Income	481 000	675 000	290 000	165 000
Financial Costs	932 000	372 000	156 000	189 000
Financial Balance	−451 000	303 000	134 000	−24 000
Earnings Before Tax	−458 000	337 000	386 000	6 000
Tax	0	14 000	8 000	0
Net Income	−458 000	323 000	378 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	77 000	115 000	153 000
Total Current Assets	1 063 000	2 401 000	1 030 000	566 000
Total Assets	1 101 000	2 477 000	1 144 000	719 000
Total Retained Equity	308 000	766 000	508 000	174 000
Total Equity	338 000	796 000	538 000	204 000
Total Long-Term Debt	614 000	1 342 000	521 000	292 000
Total Current Debt	150 000	339 000	85 000	223 000
Total Equity and Debt	1 101 000	2 477 000	1 144 000	719 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 637 000	1 439 000	1 124 000	1 509 000
Other Income	0	0	42 000	16 000
Revenue	1 637 000	1 439 000	1 166 000	1 525 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 271 000	1 035 000	630 000	1 158 000
Depreciation	38 000	38 000	38 000	38 000
Impairment	0	0	0	0
Expenditure	1 645 000	1 406 000	914 000	1 495 000
Operating Profit	−7 000	33 000	253 000	29 000
Financial Income	481 000	675 000	290 000	165 000
Financial Costs	932 000	372 000	156 000	189 000
Financial Balance	−451 000	303 000	134 000	−24 000
Dividends	0	65 000	44 000	0
Net Income	−458 000	323 000	378 000	6 000

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	38 000	77 000	115 000	153 000
Total Tangible Assets	38 000	77 000	115 000	153 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 000	77 000	115 000	153 000
Stock	0	0	0	0
Total Investments	860 000	2 039 000	865 000	400 000
Cash, Bank	66 000	184 000	27 000	59 000
Total Current Assets	1 063 000	2 401 000	1 030 000	566 000
Total Assets	1 101 000	2 477 000	1 144 000	719 000
Total Equity	338 000	796 000	538 000	204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	614 000	1 342 000	521 000	292 000
Creditors	16 000	14 000	2 000	2 000
Unpaid Taxes	59 000	208 000	31 000	88 000
Dividends	0	65 000	44 000	0
Other Current Debt	74 000	39 000	0	133 000
Total Current Debt	150 000	339 000	85 000	223 000
Total Equity and Debt	1 101 000	2 477 000	1 144 000	719 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−135,5 %	40,58 %	70,26 %	2,94 %
Debt-to-Equity Ratio	1,82	1,69	0,97	1,43
Operating Profit Margin	−0,43 %	2,29 %	21,7 %	1,9 %
Current Ratio	7,09	7,08	12,12	2,54
Quick Ratio	7,09	7,08	12,12	2,54
Equity Ratio	0,31	0,32	0,47	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %