OSLO MEDISINSKE LASER INSTITUTT AS

0257 OSLO

Finances

Share Ownership

Return on Equity

77,47 %

Current Ratio

3,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 194 000	2 830 000	2 191 000	1 539 000
Net Income	1 520 000	1 412 000	1 001 000	565 000
Total Assets	2 888 000	2 298 000	1 937 000	1 378 000
Total Equity	1 962 000	1 442 000	1 031 000	669 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 194 000	2 830 000	2 191 000	1 539 000
Expenditure	1 245 000	1 017 000	903 000	815 000
Operating Profit	1 949 000	1 812 000	1 288 000	725 000
Financial Income	0	0	0	1 000
Financial Costs	0	2 000	2 000	1 000
Financial Balance	0	−2 000	−2 000	0
Earnings Before Tax	1 949 000	1 810 000	1 286 000	725 000
Tax	429 000	398 000	285 000	161 000
Net Income	1 520 000	1 412 000	1 001 000	565 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 888 000	2 298 000	1 937 000	1 378 000
Total Assets	2 888 000	2 298 000	1 937 000	1 378 000
Total Retained Equity	1 932 000	1 412 000	1 001 000	639 000
Total Equity	1 962 000	1 442 000	1 031 000	669 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	926 000	856 000	905 000	709 000
Total Equity and Debt	2 888 000	2 298 000	1 937 000	1 378 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 194 000	2 830 000	2 191 000	1 539 000
Other Income	0	0	0	0
Revenue	3 194 000	2 830 000	2 191 000	1 539 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 028 000	874 000	768 000	685 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 245 000	1 017 000	903 000	815 000
Operating Profit	1 949 000	1 812 000	1 288 000	725 000
Financial Income	0	0	0	1 000
Financial Costs	0	2 000	2 000	1 000
Financial Balance	0	−2 000	−2 000	0
Dividends	1 000 000	1 001 000	639 000	400 000
Net Income	1 520 000	1 412 000	1 001 000	565 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	1 348 000	228 000	110 000	0
Cash, Bank	884 000	1 817 000	1 645 000	1 190 000
Total Current Assets	2 888 000	2 298 000	1 937 000	1 378 000
Total Assets	2 888 000	2 298 000	1 937 000	1 378 000
Total Equity	1 962 000	1 442 000	1 031 000	669 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	3 000	0
Unpaid Taxes	182 000	145 000	47 000	48 000
Dividends	1 000 000	1 001 000	639 000	400 000
Other Current Debt	316 000	310 000	570 000	501 000
Total Current Debt	926 000	856 000	905 000	709 000
Total Equity and Debt	2 888 000	2 298 000	1 937 000	1 378 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,47 %	97,92 %	97,09 %	84,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	61,02 %	64,03 %	58,79 %	47,11 %
Current Ratio	3,12	2,68	2,14	1,94
Quick Ratio	3,12	2,68	2,14	1,94
Equity Ratio	0,68	0,63	0,53	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %