TRONDHEIM PRIVATE LEGEKONTOR AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

35,56 %

Current Ratio

6,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 295 000	3 244 000	669 000	472 000
Net Income	1 187 000	1 929 000	235 000	85 000
Total Assets	3 886 000	2 826 000	352 000	118 000
Total Equity	3 338 000	2 151 000	223 000	−12 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 295 000	3 244 000	669 000	472 000
Expenditure	1 754 000	765 000	420 000	386 000
Operating Profit	1 541 000	2 478 000	249 000	85 000
Financial Income	13 000	0	0	0
Financial Costs	12 000	1 000	0	0
Financial Balance	1 000	−1 000	0	0
Earnings Before Tax	1 542 000	2 477 000	249 000	85 000
Tax	355 000	549 000	14 000	0
Net Income	1 187 000	1 929 000	235 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	590 000	92 000	0	0
Total Current Assets	3 297 000	2 734 000	352 000	118 000
Total Assets	3 886 000	2 826 000	352 000	118 000
Total Retained Equity	3 308 000	2 121 000	193 000	−42 000
Total Equity	3 338 000	2 151 000	223 000	−12 000
Total Long-Term Debt	4 000	0	0	0
Total Current Debt	544 000	675 000	130 000	130 000
Total Equity and Debt	3 886 000	2 826 000	352 000	118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 295 000	3 243 000	669 000	472 000
Other Income	0	1 000	0	0
Revenue	3 295 000	3 244 000	669 000	472 000
Cost of Goods Sold	468 000	82 000	0	1 000
Salary Costs	12 000	0	0	1 000
Depreciation	127 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	1 754 000	765 000	420 000	386 000
Operating Profit	1 541 000	2 478 000	249 000	85 000
Financial Income	13 000	0	0	0
Financial Costs	12 000	1 000	0	0
Financial Balance	1 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	1 187 000	1 929 000	235 000	85 000

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	590 000	92 000	0	0
Total Tangible Assets	590 000	92 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	590 000	92 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 142 000	2 567 000	267 000	106 000
Total Current Assets	3 297 000	2 734 000	352 000	118 000
Total Assets	3 886 000	2 826 000	352 000	118 000
Total Equity	3 338 000	2 151 000	223 000	−12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	0	0	0
Creditors	0	8 000	3 000	6 000
Unpaid Taxes	12 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	180 000	119 000	113 000	124 000
Total Current Debt	544 000	675 000	130 000	130 000
Total Equity and Debt	3 886 000	2 826 000	352 000	118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,56 %	89,68 %	105,38 %	−708,33 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	46,77 %	76,39 %	37,22 %	18,01 %
Current Ratio	6,06	4,05	2,71	0,91
Quick Ratio	6,06	4,05	2,71	0,91
Equity Ratio	0,86	0,76	0,63	−0,1
Gross Profit Margin	85,8 %	97,47 %	100 %	99,79 %