OSLO LASERKLINIKK AS

0352 OSLO

Finances

Share Ownership

Return on Equity

4,69 %

Current Ratio

0,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 342 000	4 747 000	3 884 000	3 586 000
Net Income	70 000	902 000	357 000	303 000
Total Assets	2 169 000	2 912 000	2 372 000	2 870 000
Total Equity	1 491 000	1 494 000	1 092 000	735 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 342 000	4 747 000	3 884 000	3 586 000
Expenditure	4 230 000	3 555 000	3 379 000	3 170 000
Operating Profit	113 000	1 192 000	505 000	416 000
Financial Income	1 000	8 000	1 000	1 000
Financial Costs	2 000	1 000	−9 000	27 000
Financial Balance	−1 000	7 000	10 000	−26 000
Earnings Before Tax	112 000	1 199 000	515 000	390 000
Tax	42 000	298 000	158 000	87 000
Net Income	70 000	902 000	357 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 797 000	2 251 000	1 955 000	2 542 000
Total Current Assets	372 000	661 000	417 000	327 000
Total Assets	2 169 000	2 912 000	2 372 000	2 870 000
Total Retained Equity	1 391 000	1 394 000	992 000	635 000
Total Equity	1 491 000	1 494 000	1 092 000	735 000
Total Long-Term Debt	0	0	271 000	73 000
Total Current Debt	678 000	1 418 000	1 009 000	2 061 000
Total Equity and Debt	2 169 000	2 912 000	2 372 000	2 870 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 342 000	4 747 000	3 866 000	3 586 000
Other Income	0	0	18 000	0
Revenue	4 342 000	4 747 000	3 884 000	3 586 000
Cost of Goods Sold	716 000	993 000	874 000	924 000
Salary Costs	1 461 000	612 000	673 000	774 000
Depreciation	363 000	481 000	643 000	427 000
Impairment	0	0	0	0
Expenditure	4 230 000	3 555 000	3 379 000	3 170 000
Operating Profit	113 000	1 192 000	505 000	416 000
Financial Income	1 000	8 000	1 000	1 000
Financial Costs	2 000	1 000	−9 000	27 000
Financial Balance	−1 000	7 000	10 000	−26 000
Dividends	0	500 000	0	0
Net Income	70 000	902 000	357 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	56 000	69 000	81 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	887 000	1 099 000	1 527 000	2 128 000
Total Tangible Assets	944 000	1 168 000	1 608 000	2 128 000
Total Fiancial Fixed Assets	853 000	1 083 000	347 000	414 000
Total Fixed Assets	1 797 000	2 251 000	1 955 000	2 542 000
Stock	49 000	56 000	31 000	48 000
Total Investments	0	0	0	0
Cash, Bank	256 000	567 000	286 000	120 000
Total Current Assets	372 000	661 000	417 000	327 000
Total Assets	2 169 000	2 912 000	2 372 000	2 870 000
Total Equity	1 491 000	1 494 000	1 092 000	735 000
Short-Term Group Debt	268 000	500 000	0	0
Total Long-Term Debt	0	0	271 000	73 000
Creditors	163 000	118 000	80 000	145 000
Unpaid Taxes	63 000	140 000	43 000	35 000
Dividends	0	500 000	0	0
Other Current Debt	162 000	363 000	714 000	1 817 000
Total Current Debt	678 000	1 418 000	1 009 000	2 061 000
Total Equity and Debt	2 169 000	2 912 000	2 372 000	2 870 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,69 %	60,37 %	32,69 %	41,22 %
Debt-to-Equity Ratio	0	0	0,25	0,1
Operating Profit Margin	2,6 %	25,11 %	13 %	11,6 %
Current Ratio	0,55	0,47	0,41	0,16
Quick Ratio	0,59	0,49	0,43	0,16
Equity Ratio	0,69	0,51	0,46	0,26
Gross Profit Margin	83,51 %	79,08 %	77,5 %	74,23 %