MAJORSTUEN LEGESENTER AS

0364 OSLO

Finances

Share Ownership

Return on Equity

45,45 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 070 000	1 036 000	924 000	900 000
Net Income	15 000	23 000	−14 000	−37 000
Total Assets	98 000	94 000	63 000	81 000
Total Equity	33 000	18 000	−4 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 070 000	1 036 000	924 000	900 000
Expenditure	1 051 000	1 006 000	942 000	947 000
Operating Profit	19 000	29 000	−18 000	−48 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	19 000	29 000	−18 000	−48 000
Tax	4 000	6 000	−4 000	−10 000
Net Income	15 000	23 000	−14 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	12 000	18 000	14 000
Total Current Assets	90 000	82 000	45 000	66 000
Total Assets	98 000	94 000	63 000	81 000
Total Retained Equity	3 000	−12 000	−34 000	−20 000
Total Equity	33 000	18 000	−4 000	10 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	65 000	75 000	67 000	71 000
Total Equity and Debt	98 000	94 000	63 000	81 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 070 000	1 036 000	924 000	900 000
Other Income	0	0	0	0
Revenue	1 070 000	1 036 000	924 000	900 000
Cost of Goods Sold	24 000	18 000	20 000	27 000
Salary Costs	417 000	440 000	405 000	413 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 051 000	1 006 000	942 000	947 000
Operating Profit	19 000	29 000	−18 000	−48 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	15 000	23 000	−14 000	−37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	12 000	18 000	14 000
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	8 000	12 000	18 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	82 000	45 000	66 000
Total Current Assets	90 000	82 000	45 000	66 000
Total Assets	98 000	94 000	63 000	81 000
Total Equity	33 000	18 000	−4 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	4 000	0	−1 000
Unpaid Taxes	10 000	17 000	18 000	23 000
Dividends	0	0	0	0
Other Current Debt	53 000	54 000	49 000	49 000
Total Current Debt	65 000	75 000	67 000	71 000
Total Equity and Debt	98 000	94 000	63 000	81 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,45 %	127,78 %	350 %	−370 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	1,78 %	2,8 %	−1,95 %	−5,33 %
Current Ratio	1,38	1,09	0,67	0,93
Quick Ratio	1,38	1,09	0,67	0,93
Equity Ratio	0,34	0,19	−0,06	0,12
Gross Profit Margin	97,76 %	98,26 %	97,84 %	97 %