NORDSETER LEGEKONTOR AS

1161 OSLO

Finances

Share Ownership

Return on Equity

75,44 %

Current Ratio

0,71

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 668 000	1 802 000	1 770 000	1 907 000
Net Income	−43 000	50 000	−172 000	77 000
Total Assets	227 000	233 000	169 000	290 000
Total Equity	−57 000	−14 000	−64 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 668 000	1 802 000	1 770 000	1 907 000
Expenditure	1 712 000	1 751 000	1 964 000	1 807 000
Operating Profit	−44 000	51 000	−194 000	99 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−43 000	51 000	−194 000	99 000
Tax	0	0	−22 000	22 000
Net Income	−43 000	50 000	−172 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	40 000	33 000	66 000
Total Current Assets	203 000	193 000	136 000	225 000
Total Assets	227 000	233 000	169 000	290 000
Total Retained Equity	−87 000	−44 000	−94 000	77 000
Total Equity	−57 000	−14 000	−64 000	107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	284 000	247 000	233 000	183 000
Total Equity and Debt	227 000	233 000	169 000	290 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 668 000	1 802 000	1 770 000	0
Other Income	0	0	0	1 907 000
Revenue	1 668 000	1 802 000	1 770 000	1 907 000
Cost of Goods Sold	51 000	4 000	42 000	63 000
Salary Costs	898 000	885 000	900 000	909 000
Depreciation	19 000	51 000	33 000	28 000
Impairment	0	0	0	0
Expenditure	1 712 000	1 751 000	1 964 000	1 807 000
Operating Profit	−44 000	51 000	−194 000	99 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−43 000	50 000	−172 000	77 000

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	21 000	40 000	33 000	66 000
Total Tangible Assets	21 000	40 000	33 000	66 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	25 000	40 000	33 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	177 000	110 000	99 000	215 000
Total Current Assets	203 000	193 000	136 000	225 000
Total Assets	227 000	233 000	169 000	290 000
Total Equity	−57 000	−14 000	−64 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	101 000	65 000	11 000
Unpaid Taxes	60 000	58 000	66 000	55 000
Dividends	0	0	0	0
Other Current Debt	164 000	88 000	103 000	95 000
Total Current Debt	284 000	247 000	233 000	183 000
Total Equity and Debt	227 000	233 000	169 000	290 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,44 %	−357,14 %	268,75 %	71,96 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−2,64 %	2,83 %	−10,96 %	5,19 %
Current Ratio	0,71	0,78	0,58	1,23
Quick Ratio	0,71	0,78	0,58	1,23
Equity Ratio	−0,25	−0,06	−0,38	0,37
Gross Profit Margin	96,94 %	99,78 %	97,63 %	96,7 %