FASTLEGE FREDRIK FREDRIKSEN AS

9018 TROMSØ

Finances

Share Ownership

Return on Equity

−3,89 %

Current Ratio

0,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 300 000	3 960 000	3 883 000	3 403 000
Net Income	−42 000	387 000	308 000	−142 000
Total Assets	1 610 000	1 649 000	1 456 000	825 000
Total Equity	1 079 000	1 121 000	734 000	426 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 300 000	3 960 000	3 883 000	3 403 000
Expenditure	4 342 000	3 461 000	3 505 000	3 462 000
Operating Profit	−41 000	499 000	378 000	−58 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	3 000	2 000	7 000
Financial Balance	−1 000	−3 000	−1 000	−7 000
Earnings Before Tax	−42 000	496 000	377 000	−66 000
Tax	0	109 000	68 000	76 000
Net Income	−42 000	387 000	308 000	−142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 492 000	1 270 000	933 000	824 000
Total Current Assets	118 000	379 000	523 000	0
Total Assets	1 610 000	1 649 000	1 456 000	825 000
Total Retained Equity	1 049 000	1 091 000	704 000	396 000
Total Equity	1 079 000	1 121 000	734 000	426 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	530 000	528 000	722 000	399 000
Total Equity and Debt	1 610 000	1 649 000	1 456 000	825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 300 000	3 960 000	3 883 000	3 403 000
Revenue	4 300 000	3 960 000	3 883 000	3 403 000
Cost of Goods Sold	1 000	0	0	5 000
Salary Costs	3 144 000	2 413 000	2 637 000	2 347 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 342 000	3 461 000	3 505 000	3 462 000
Operating Profit	−41 000	499 000	378 000	−58 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	3 000	2 000	7 000
Financial Balance	−1 000	−3 000	−1 000	−7 000
Dividends	0	0	0	0
Net Income	−42 000	387 000	308 000	−142 000

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	1 492 000	1 270 000	933 000	824 000
Total Fixed Assets	1 492 000	1 270 000	933 000	824 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	379 000	523 000	0
Total Current Assets	118 000	379 000	523 000	0
Total Assets	1 610 000	1 649 000	1 456 000	825 000
Total Equity	1 079 000	1 121 000	734 000	426 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	270 000	206 000	234 000	200 000
Dividends	0	0	0	0
Other Current Debt	260 000	212 000	419 000	199 000
Total Current Debt	530 000	528 000	722 000	399 000
Total Equity and Debt	1 610 000	1 649 000	1 456 000	825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,89 %	34,52 %	41,96 %	−33,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,95 %	12,6 %	9,73 %	−1,7 %
Current Ratio	0,22	0,72	0,72	0
Quick Ratio	0,22	0,72	0,72	0
Equity Ratio	0,67	0,68	0,5	0,52
Gross Profit Margin	99,98 %	100 %	100 %	99,85 %