VESTSIDEN GYNEKOLOG PRAKSIS AS

3915 PORSGRUNN

Finances

Return on Equity

15,19 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 946 000	6 227 000	5 640 000	5 573 000
Net Income	277 000	718 000	617 000	1 154 000
Total Assets	3 778 000	2 573 000	2 800 000	2 367 000
Total Equity	1 823 000	1 730 000	1 972 000	1 455 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 946 000	6 227 000	5 640 000	5 573 000
Expenditure	5 599 000	5 307 000	4 865 000	4 099 000
Operating Profit	346 000	921 000	774 000	1 474 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	1 000	1 000	2 000
Financial Balance	1 000	0	0	−1 000
Earnings Before Tax	347 000	921 000	775 000	1 472 000
Tax	69 000	202 000	158 000	318 000
Net Income	277 000	718 000	617 000	1 154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	646 000	676 000	710 000	970 000
Total Current Assets	3 132 000	1 896 000	2 090 000	1 396 000
Total Assets	3 778 000	2 573 000	2 800 000	2 367 000
Total Retained Equity	1 793 000	1 700 000	1 942 000	1 425 000
Total Equity	1 823 000	1 730 000	1 972 000	1 455 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 955 000	842 000	828 000	912 000
Total Equity and Debt	3 778 000	2 573 000	2 800 000	2 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 171 000	1 250 000	1 228 000	5 573 000
Other Income	4 775 000	4 977 000	4 412 000	0
Revenue	5 946 000	6 227 000	5 640 000	5 573 000
Cost of Goods Sold	67 000	64 000	115 000	137 000
Salary Costs	3 609 000	3 476 000	3 254 000	2 701 000
Depreciation	83 000	274 000	282 000	328 000
Impairment	0	0	0	0
Expenditure	5 599 000	5 307 000	4 865 000	4 099 000
Operating Profit	346 000	921 000	774 000	1 474 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	1 000	1 000	2 000
Financial Balance	1 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	277 000	718 000	617 000	1 154 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	200 000	400 000
Total Intangible Assets	100 000	78 000	256 000	436 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	7 000	0
Fixtures	255 000	307 000	170 000	195 000
Total Tangible Assets	255 000	307 000	177 000	195 000
Total Fiancial Fixed Assets	292 000	292 000	277 000	340 000
Total Fixed Assets	646 000	676 000	710 000	970 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 848 000	1 829 000	1 934 000	1 293 000
Total Current Assets	3 132 000	1 896 000	2 090 000	1 396 000
Total Assets	3 778 000	2 573 000	2 800 000	2 367 000
Total Equity	1 823 000	1 730 000	1 972 000	1 455 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 129 000	17 000	59 000	31 000
Unpaid Taxes	399 000	262 000	300 000	243 000
Dividends	0	0	0	0
Other Current Debt	337 000	338 000	291 000	284 000
Total Current Debt	1 955 000	842 000	828 000	912 000
Total Equity and Debt	3 778 000	2 573 000	2 800 000	2 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,19 %	41,5 %	31,29 %	79,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,82 %	14,79 %	13,72 %	26,45 %
Current Ratio	1,6	2,25	2,52	1,53
Quick Ratio	1,6	2,25	2,52	1,53
Equity Ratio	0,48	0,67	0,7	0,61
Gross Profit Margin	98,87 %	98,97 %	97,96 %	97,54 %