NORDSTRAND LEGESENTER AS

1164 OSLO

Finances

Share Ownership

Return on Equity

64,62 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 273 000	2 469 000	3 381 000	3 252 000
Net Income	42 000	−138 000	83 000	18 000
Total Assets	538 000	366 000	597 000	415 000
Total Equity	65 000	23 000	162 000	79 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 273 000	2 469 000	3 381 000	3 252 000
Expenditure	3 195 000	2 638 000	3 273 000	3 228 000
Operating Profit	78 000	−170 000	107 000	24 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	1 000	1 000
Financial Balance	0	−2 000	−1 000	−1 000
Earnings Before Tax	78 000	−172 000	106 000	23 000
Tax	36 000	−33 000	23 000	5 000
Net Income	42 000	−138 000	83 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 000	191 000	188 000	160 000
Total Current Assets	442 000	175 000	409 000	254 000
Total Assets	538 000	366 000	597 000	415 000
Total Retained Equity	35 000	−7 000	132 000	49 000
Total Equity	65 000	23 000	162 000	79 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	473 000	343 000	435 000	334 000
Total Equity and Debt	538 000	366 000	597 000	415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	171 000	22 000
Other Income	3 273 000	2 469 000	3 210 000	3 230 000
Revenue	3 273 000	2 469 000	3 381 000	3 252 000
Cost of Goods Sold	374 000	189 000	300 000	432 000
Salary Costs	1 548 000	1 168 000	1 660 000	1 647 000
Depreciation	44 000	54 000	59 000	49 000
Impairment	0	0	0	0
Expenditure	3 195 000	2 638 000	3 273 000	3 228 000
Operating Profit	78 000	−170 000	107 000	24 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	1 000	1 000
Financial Balance	0	−2 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	42 000	−138 000	83 000	18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	36 000	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	43 000	88 000	142 000	116 000
Total Tangible Assets	43 000	88 000	142 000	116 000
Total Fiancial Fixed Assets	53 000	67 000	44 000	44 000
Total Fixed Assets	96 000	191 000	188 000	160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	394 000	158 000	383 000	178 000
Total Current Assets	442 000	175 000	409 000	254 000
Total Assets	538 000	366 000	597 000	415 000
Total Equity	65 000	23 000	162 000	79 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	210 000	77 000	140 000	35 000
Unpaid Taxes	96 000	82 000	76 000	111 000
Dividends	0	0	0	0
Other Current Debt	167 000	184 000	191 000	184 000
Total Current Debt	473 000	343 000	435 000	334 000
Total Equity and Debt	538 000	366 000	597 000	415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,62 %	−600 %	51,23 %	22,78 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	2,38 %	−6,89 %	3,16 %	0,74 %
Current Ratio	0,93	0,51	0,94	0,76
Quick Ratio	0,93	0,51	0,94	0,76
Equity Ratio	0,12	0,06	0,27	0,19
Gross Profit Margin	88,57 %	92,35 %	91,13 %	86,72 %