LANJOPOULOS FAMILIEKIROPRAKTIKK AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

−1 127,27 %

Current Ratio

0,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 367 000	1 150 000	913 000	1 431 000
Net Income	−124 000	4 000	54 000	−83 000
Total Assets	196 000	270 000	199 000	291 000
Total Equity	11 000	134 000	130 000	76 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 367 000	1 150 000	913 000	1 431 000
Expenditure	1 474 000	1 143 000	845 000	1 549 000
Operating Profit	−107 000	7 000	68 000	−118 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	1 000	1 000	1 000
Earnings Before Tax	−107 000	7 000	69 000	−118 000
Tax	17 000	3 000	15 000	−35 000
Net Income	−124 000	4 000	54 000	−83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	88 000	38 000	59 000
Total Current Assets	146 000	182 000	160 000	232 000
Total Assets	196 000	270 000	199 000	291 000
Total Retained Equity	−19 000	104 000	100 000	46 000
Total Equity	11 000	134 000	130 000	76 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	185 000	136 000	68 000	215 000
Total Equity and Debt	196 000	270 000	199 000	291 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 327 000	1 125 000	892 000	1 431 000
Other Income	40 000	25 000	22 000	0
Revenue	1 367 000	1 150 000	913 000	1 431 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	871 000	653 000	413 000	1 121 000
Depreciation	5 000	3 000	6 000	12 000
Impairment	0	0	0	0
Expenditure	1 474 000	1 143 000	845 000	1 549 000
Operating Profit	−107 000	7 000	68 000	−118 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−124 000	4 000	54 000	−83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	17 000	20 000	35 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	25 000	2 000	8 000
Total Tangible Assets	20 000	25 000	2 000	8 000
Total Fiancial Fixed Assets	30 000	46 000	16 000	16 000
Total Fixed Assets	50 000	88 000	38 000	59 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	149 000	134 000	134 000	184 000
Total Current Assets	146 000	182 000	160 000	232 000
Total Assets	196 000	270 000	199 000	291 000
Total Equity	11 000	134 000	130 000	76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	58 000	19 000	17 000	20 000
Unpaid Taxes	39 000	61 000	7 000	78 000
Dividends	0	0	0	0
Other Current Debt	88 000	55 000	45 000	117 000
Total Current Debt	185 000	136 000	68 000	215 000
Total Equity and Debt	196 000	270 000	199 000	291 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 127,27 %	2,99 %	41,54 %	−109,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,83 %	0,61 %	7,45 %	−8,25 %
Current Ratio	0,79	1,34	2,35	1,08
Quick Ratio	0,79	1,34	2,35	1,08
Equity Ratio	0,06	0,5	0,65	0,26
Gross Profit Margin	100 %	100 %	99,78 %	100 %