MIDTFYLKET DYRLEGEKONTOR AS

3330 SKOTSELV

Finances

Return on Equity

14,31 %

Current Ratio

10,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 178 000	4 131 000	4 049 000	3 965 000
Net Income	1 386 000	1 300 000	1 270 000	1 299 000
Total Assets	10 383 000	8 960 000	8 221 000	6 669 000
Total Equity	9 685 000	8 299 000	6 999 000	5 728 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 178 000	4 131 000	4 049 000	3 965 000
Expenditure	2 436 000	2 468 000	2 430 000	2 330 000
Operating Profit	1 742 000	1 662 000	1 618 000	1 634 000
Financial Income	37 000	6 000	12 000	33 000
Financial Costs	0	0	1 000	0
Financial Balance	37 000	6 000	11 000	33 000
Earnings Before Tax	1 779 000	1 668 000	1 630 000	1 666 000
Tax	392 000	368 000	359 000	367 000
Net Income	1 386 000	1 300 000	1 270 000	1 299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 389 000	3 089 000	3 437 000	625 000
Total Current Assets	6 994 000	5 871 000	4 784 000	6 045 000
Total Assets	10 383 000	8 960 000	8 221 000	6 669 000
Total Retained Equity	9 485 000	8 099 000	6 799 000	5 528 000
Total Equity	9 685 000	8 299 000	6 999 000	5 728 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	698 000	659 000	1 223 000	941 000
Total Equity and Debt	10 383 000	8 960 000	8 221 000	6 669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 077 000	3 971 000	3 938 000	3 838 000
Other Income	102 000	160 000	110 000	127 000
Revenue	4 178 000	4 131 000	4 049 000	3 965 000
Cost of Goods Sold	1 048 000	1 059 000	992 000	951 000
Salary Costs	801 000	796 000	779 000	711 000
Depreciation	165 000	196 000	244 000	216 000
Impairment	0	0	0	0
Expenditure	2 436 000	2 468 000	2 430 000	2 330 000
Operating Profit	1 742 000	1 662 000	1 618 000	1 634 000
Financial Income	37 000	6 000	12 000	33 000
Financial Costs	0	0	1 000	0
Financial Balance	37 000	6 000	11 000	33 000
Dividends	0	0	0	0
Net Income	1 386 000	1 300 000	1 270 000	1 299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	2 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	424 000	589 000	935 000	615 000
Total Tangible Assets	424 000	589 000	935 000	615 000
Total Fiancial Fixed Assets	2 960 000	2 500 000	2 500 000	0
Total Fixed Assets	3 389 000	3 089 000	3 437 000	625 000
Stock	255 000	196 000	208 000	153 000
Total Investments	0	0	0	0
Cash, Bank	6 548 000	5 529 000	4 378 000	5 744 000
Total Current Assets	6 994 000	5 871 000	4 784 000	6 045 000
Total Assets	10 383 000	8 960 000	8 221 000	6 669 000
Total Equity	9 685 000	8 299 000	6 999 000	5 728 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	50 000	44 000	729 000	36 000
Unpaid Taxes	131 000	143 000	59 000	76 000
Dividends	0	0	0	0
Other Current Debt	117 000	109 000	82 000	454 000
Total Current Debt	698 000	659 000	1 223 000	941 000
Total Equity and Debt	10 383 000	8 960 000	8 221 000	6 669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,31 %	15,66 %	18,15 %	22,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,69 %	40,23 %	39,96 %	41,21 %
Current Ratio	10,02	8,91	3,91	6,42
Quick Ratio	15,79	12,68	4,71	7,67
Equity Ratio	0,93	0,93	0,85	0,86
Gross Profit Margin	74,92 %	74,36 %	75,5 %	76,02 %