IDUNGÅRDEN FOTKLINIKK AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

10,84 %

Current Ratio

3,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 524 000	1 391 000	1 217 000	1 121 000
Net Income	92 000	153 000	141 000	90 000
Total Assets	1 172 000	1 076 000	888 000	724 000
Total Equity	849 000	757 000	604 000	463 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 524 000	1 391 000	1 217 000	1 121 000
Expenditure	1 399 000	1 197 000	1 038 000	1 008 000
Operating Profit	124 000	194 000	180 000	113 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	4 000	0	1 000	2 000
Earnings Before Tax	128 000	195 000	181 000	115 000
Tax	36 000	42 000	40 000	25 000
Net Income	92 000	153 000	141 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	79 000	125 000	154 000
Total Current Assets	1 136 000	997 000	763 000	570 000
Total Assets	1 172 000	1 076 000	888 000	724 000
Total Retained Equity	819 000	727 000	574 000	433 000
Total Equity	849 000	757 000	604 000	463 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	323 000	319 000	284 000	261 000
Total Equity and Debt	1 172 000	1 076 000	888 000	724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 524 000	1 391 000	1 215 000	1 121 000
Other Income	0	0	2 000	0
Revenue	1 524 000	1 391 000	1 217 000	1 121 000
Cost of Goods Sold	41 000	47 000	43 000	46 000
Salary Costs	1 061 000	853 000	684 000	680 000
Depreciation	43 000	45 000	46 000	46 000
Impairment	0	0	0	0
Expenditure	1 399 000	1 197 000	1 038 000	1 008 000
Operating Profit	124 000	194 000	180 000	113 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	4 000	0	1 000	2 000
Dividends	0	0	0	0
Net Income	92 000	153 000	141 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	11 000	15 000	19 000	0
Fixtures	25 000	65 000	106 000	152 000
Total Tangible Assets	36 000	79 000	125 000	152 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	79 000	125 000	154 000
Stock	37 000	36 000	31 000	37 000
Total Investments	0	0	0	0
Cash, Bank	1 091 000	959 000	733 000	533 000
Total Current Assets	1 136 000	997 000	763 000	570 000
Total Assets	1 172 000	1 076 000	888 000	724 000
Total Equity	849 000	757 000	604 000	463 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	5 000	3 000	2 000
Unpaid Taxes	100 000	76 000	67 000	58 000
Dividends	0	0	0	0
Other Current Debt	184 000	198 000	174 000	173 000
Total Current Debt	323 000	319 000	284 000	261 000
Total Equity and Debt	1 172 000	1 076 000	888 000	724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,84 %	20,21 %	23,34 %	19,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,14 %	13,95 %	14,79 %	10,08 %
Current Ratio	3,52	3,13	2,69	2,18
Quick Ratio	3,97	3,52	3,02	2,54
Equity Ratio	0,72	0,7	0,68	0,64
Gross Profit Margin	97,31 %	96,62 %	96,47 %	95,9 %