GREV LEGESENTERDRIFT AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

83,87 %

Current Ratio

2,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 216 000	1 401 000	1 841 000	2 229 000
Net Income	338 000	−39 000	7 000	53 000
Total Assets	602 000	184 000	130 000	285 000
Total Equity	403 000	65 000	104 000	97 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 216 000	1 401 000	1 841 000	2 229 000
Expenditure	1 793 000	1 440 000	1 833 000	2 161 000
Operating Profit	422 000	−39 000	9 000	69 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	422 000	−39 000	9 000	69 000
Tax	84 000	0	2 000	15 000
Net Income	338 000	−39 000	7 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 000	65 000	93 000	102 000
Total Current Assets	517 000	119 000	37 000	183 000
Total Assets	602 000	184 000	130 000	285 000
Total Retained Equity	368 000	30 000	69 000	62 000
Total Equity	403 000	65 000	104 000	97 000
Total Long-Term Debt	0	0	10 000	0
Total Current Debt	199 000	119 000	17 000	188 000
Total Equity and Debt	602 000	184 000	130 000	285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	447 000	355 000	329 000	408 000
Other Income	1 769 000	1 046 000	1 512 000	1 822 000
Revenue	2 216 000	1 401 000	1 841 000	2 229 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	4 000	295 000	539 000
Depreciation	29 000	28 000	40 000	44 000
Impairment	0	0	0	0
Expenditure	1 793 000	1 440 000	1 833 000	2 161 000
Operating Profit	422 000	−39 000	9 000	69 000
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	338 000	−39 000	7 000	53 000

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	85 000	65 000	93 000	102 000
Total Tangible Assets	85 000	65 000	93 000	102 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	85 000	65 000	93 000	102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	469 000	65 000	1 000	156 000
Total Current Assets	517 000	119 000	37 000	183 000
Total Assets	602 000	184 000	130 000	285 000
Total Equity	403 000	65 000	104 000	97 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	10 000	0
Creditors	115 000	51 000	9 000	79 000
Unpaid Taxes	0	0	0	35 000
Dividends	0	0	0	0
Other Current Debt	0	0	6 000	59 000
Total Current Debt	199 000	119 000	17 000	188 000
Total Equity and Debt	602 000	184 000	130 000	285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,87 %	−60 %	6,73 %	54,64 %
Debt-to-Equity Ratio	0	0	0,1	0
Operating Profit Margin	19,04 %	−2,78 %	0,49 %	3,1 %
Current Ratio	2,6	1	2,18	0,97
Quick Ratio	2,6	1	2,18	0,97
Equity Ratio	0,67	0,35	0,8	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %