SKANSEN LEGEKONTOR AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

34,22 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 949 000	5 430 000	5 459 000	5 240 000
Net Income	−206 000	73 000	65 000	−414 000
Total Assets	457 000	474 000	495 000	860 000
Total Equity	−602 000	−396 000	−469 000	−534 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 949 000	5 430 000	5 459 000	5 240 000
Expenditure	6 202 000	5 416 000	5 455 000	5 744 000
Operating Profit	−254 000	14 000	4 000	−504 000
Financial Income	49 000	61 000	77 000	96 000
Financial Costs	1 000	2 000	16 000	6 000
Financial Balance	48 000	59 000	61 000	90 000
Earnings Before Tax	−206 000	73 000	65 000	−414 000
Tax	0	0	0	0
Net Income	−206 000	73 000	65 000	−414 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	138 000	392 000
Total Current Assets	457 000	474 000	357 000	468 000
Total Assets	457 000	474 000	495 000	860 000
Total Retained Equity	−648 000	−442 000	−515 000	−580 000
Total Equity	−602 000	−396 000	−469 000	−534 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 059 000	870 000	964 000	1 394 000
Total Equity and Debt	457 000	474 000	495 000	860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 949 000	5 430 000	5 459 000	5 240 000
Revenue	5 949 000	5 430 000	5 459 000	5 240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 708 000	2 090 000	2 041 000	2 404 000
Depreciation	0	138 000	255 000	262 000
Impairment	0	0	0	0
Expenditure	6 202 000	5 416 000	5 455 000	5 744 000
Operating Profit	−254 000	14 000	4 000	−504 000
Financial Income	49 000	61 000	77 000	96 000
Financial Costs	1 000	2 000	16 000	6 000
Financial Balance	48 000	59 000	61 000	90 000
Dividends	0	0	0	0
Net Income	−206 000	73 000	65 000	−414 000

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	0	0	138 000	392 000
Total Tangible Assets	0	0	138 000	392 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	138 000	392 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	355 000	319 000	225 000	344 000
Total Current Assets	457 000	474 000	357 000	468 000
Total Assets	457 000	474 000	495 000	860 000
Total Equity	−602 000	−396 000	−469 000	−534 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	89 000	130 000	180 000	537 000
Unpaid Taxes	102 000	103 000	94 000	96 000
Dividends	0	0	0	0
Other Current Debt	868 000	637 000	691 000	761 000
Total Current Debt	1 059 000	870 000	964 000	1 394 000
Total Equity and Debt	457 000	474 000	495 000	860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,22 %	−18,43 %	−13,86 %	77,53 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−4,27 %	0,26 %	0,07 %	−9,62 %
Current Ratio	0,43	0,54	0,37	0,34
Quick Ratio	0,43	0,54	0,37	0,34
Equity Ratio	−1,32	−0,84	−0,95	−0,62
Gross Profit Margin	100 %	100 %	100 %	100 %