VESTKANTTORGET LEGEKONTOR AS

0260 OSLO

Finances

Return on Equity

616,42 %

Current Ratio

1,3

Debt-to-Equity Ratio

4,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 568 000	4 087 000	3 347 000	3 562 000
Net Income	1 239 000	996 000	391 000	638 000
Total Assets	1 661 000	1 742 000	1 736 000	2 478 000
Total Equity	201 000	162 000	66 000	675 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 568 000	4 087 000	3 347 000	3 562 000
Expenditure	2 842 000	2 778 000	2 814 000	2 729 000
Operating Profit	1 726 000	1 309 000	534 000	832 000
Financial Income	0	0	0	0
Financial Costs	29 000	25 000	32 000	48 000
Financial Balance	−29 000	−25 000	−32 000	−48 000
Earnings Before Tax	1 697 000	1 284 000	502 000	785 000
Tax	458 000	288 000	110 000	147 000
Net Income	1 239 000	996 000	391 000	638 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	856 000	835 000	1 482 000	2 301 000
Total Current Assets	806 000	907 000	254 000	178 000
Total Assets	1 661 000	1 742 000	1 736 000	2 478 000
Total Retained Equity	171 000	132 000	36 000	645 000
Total Equity	201 000	162 000	66 000	675 000
Total Long-Term Debt	841 000	1 049 000	1 288 000	1 539 000
Total Current Debt	619 000	531 000	382 000	265 000
Total Equity and Debt	1 661 000	1 742 000	1 736 000	2 478 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 467 000	3 833 000	3 236 000	2 772 000
Other Income	101 000	253 000	112 000	789 000
Revenue	4 568 000	4 087 000	3 347 000	3 562 000
Cost of Goods Sold	0	0	0	27 000
Salary Costs	1 439 000	1 373 000	1 437 000	1 332 000
Depreciation	550 000	545 000	550 000	477 000
Impairment	0	0	0	0
Expenditure	2 842 000	2 778 000	2 814 000	2 729 000
Operating Profit	1 726 000	1 309 000	534 000	832 000
Financial Income	0	0	0	0
Financial Costs	29 000	25 000	32 000	48 000
Financial Balance	−29 000	−25 000	−32 000	−48 000
Dividends	1 200 000	900 000	1 000 000	0
Net Income	1 239 000	996 000	391 000	638 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	220 000	557 000	894 000	1 231 000
Total Intangible Assets	220 000	557 000	894 000	1 231 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	50 000	251 000	451 000	652 000
Fixtures	0	12 000	0	12 000
Total Tangible Assets	50 000	263 000	451 000	664 000
Total Fiancial Fixed Assets	585 000	14 000	137 000	406 000
Total Fixed Assets	856 000	835 000	1 482 000	2 301 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	789 000	749 000	248 000	141 000
Total Current Assets	806 000	907 000	254 000	178 000
Total Assets	1 661 000	1 742 000	1 736 000	2 478 000
Total Equity	201 000	162 000	66 000	675 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	841 000	1 049 000	1 288 000	1 539 000
Creditors	35 000	8 000	2 000	26 000
Unpaid Taxes	4 000	1 000	71 000	82 000
Dividends	1 200 000	900 000	1 000 000	0
Other Current Debt	122 000	163 000	134 000	121 000
Total Current Debt	619 000	531 000	382 000	265 000
Total Equity and Debt	1 661 000	1 742 000	1 736 000	2 478 000

Financial indicators	2022	2021	2020	2019
Return on Equity	616,42 %	614,81 %	592,42 %	94,52 %
Debt-to-Equity Ratio	4,18	6,48	19,52	2,28
Operating Profit Margin	37,78 %	32,03 %	15,95 %	23,36 %
Current Ratio	1,3	1,71	0,66	0,67
Quick Ratio	1,3	1,71	0,66	0,67
Equity Ratio	0,12	0,09	0,04	0,27
Gross Profit Margin	100 %	100 %	100 %	99,24 %