ATLAS LASERKLINIKK AS

3217 SANDEFJORD

Finances

Share Ownership

Return on Equity

15,65 %

Current Ratio

5,33

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 091 000	1 052 000	858 000	882 000
Net Income	133 000	126 000	82 000	144 000
Total Assets	1 515 000	1 416 000	1 147 000	1 355 000
Total Equity	850 000	717 000	591 000	509 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 091 000	1 052 000	858 000	882 000
Expenditure	914 000	890 000	752 000	787 000
Operating Profit	177 000	162 000	106 000	95 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	0	0
Earnings Before Tax	172 000	162 000	106 000	95 000
Tax	39 000	36 000	24 000	−49 000
Net Income	133 000	126 000	82 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	475 000	382 000	481 000	517 000
Total Current Assets	1 040 000	1 035 000	665 000	838 000
Total Assets	1 515 000	1 416 000	1 147 000	1 355 000
Total Retained Equity	341 000	208 000	82 000	0
Total Equity	850 000	717 000	591 000	509 000
Total Long-Term Debt	470 000	478 000	24 000	28 000
Total Current Debt	195 000	221 000	532 000	818 000
Total Equity and Debt	1 515 000	1 416 000	1 147 000	1 355 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 091 000	1 052 000	858 000	813 000
Other Income	0	0	0	69 000
Revenue	1 091 000	1 052 000	858 000	882 000
Cost of Goods Sold	170 000	226 000	192 000	280 000
Salary Costs	321 000	226 000	34 000	85 000
Depreciation	155 000	121 000	115 000	88 000
Impairment	0	0	0	0
Expenditure	914 000	890 000	752 000	787 000
Operating Profit	177 000	162 000	106 000	95 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	0	0
Dividends	0	0	0	0
Net Income	133 000	126 000	82 000	144 000

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	475 000	382 000	481 000	517 000
Total Tangible Assets	475 000	382 000	481 000	517 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	475 000	382 000	481 000	517 000
Stock	25 000	34 000	2 000	2 000
Total Investments	0	0	0	0
Cash, Bank	1 004 000	981 000	645 000	159 000
Total Current Assets	1 040 000	1 035 000	665 000	838 000
Total Assets	1 515 000	1 416 000	1 147 000	1 355 000
Total Equity	850 000	717 000	591 000	509 000
Short-Term Group Debt	0	0	466 000	281 000
Total Long-Term Debt	470 000	478 000	24 000	28 000
Creditors	14 000	62 000	24 000	537 000
Unpaid Taxes	58 000	34 000	1 000	0
Dividends	0	0	0	0
Other Current Debt	75 000	80 000	13 000	0
Total Current Debt	195 000	221 000	532 000	818 000
Total Equity and Debt	1 515 000	1 416 000	1 147 000	1 355 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,65 %	17,57 %	13,87 %	28,29 %
Debt-to-Equity Ratio	0,55	0,67	0,04	0,06
Operating Profit Margin	16,22 %	15,4 %	12,35 %	10,77 %
Current Ratio	5,33	4,68	1,25	1,02
Quick Ratio	6,12	5,53	1,25	1,03
Equity Ratio	0,56	0,51	0,52	0,38
Gross Profit Margin	84,42 %	78,52 %	77,62 %	68,25 %