FJORDBYEN LEGESENTER AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

381,82 %

Current Ratio

0,54

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 060 000	3 859 000	3 361 000	1 877 000
Net Income	−42 000	−24 000	22 000	8 000
Total Assets	455 000	496 000	495 000	295 000
Total Equity	−11 000	30 000	54 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 060 000	3 859 000	3 361 000	1 877 000
Expenditure	4 114 000	3 890 000	3 333 000	1 868 000
Operating Profit	−54 000	−31 000	28 000	8 000
Financial Income	1 000	0	1 000	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−53 000	−30 000	28 000	9 000
Tax	−12 000	−7 000	6 000	1 000
Net Income	−42 000	−24 000	22 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	202 000	212 000	230 000	137 000
Total Current Assets	253 000	284 000	265 000	158 000
Total Assets	455 000	496 000	495 000	295 000
Total Retained Equity	−41 000	0	24 000	3 000
Total Equity	−11 000	30 000	54 000	33 000
Total Long-Term Debt	0	0	3 000	1 000
Total Current Debt	466 000	466 000	438 000	262 000
Total Equity and Debt	455 000	496 000	495 000	295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 060 000	3 813 000	3 361 000	1 866 000
Other Income	0	46 000	0	11 000
Revenue	4 060 000	3 859 000	3 361 000	1 877 000
Cost of Goods Sold	128 000	207 000	202 000	64 000
Salary Costs	1 971 000	1 815 000	1 714 000	878 000
Depreciation	22 000	22 000	22 000	6 000
Impairment	0	0	0	0
Expenditure	4 114 000	3 890 000	3 333 000	1 868 000
Operating Profit	−54 000	−31 000	28 000	8 000
Financial Income	1 000	0	1 000	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−42 000	−24 000	22 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	4 000	0	0
Real Eastate	80 000	92 000	103 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	25 000	35 000	45 000
Total Tangible Assets	95 000	117 000	138 000	45 000
Total Fiancial Fixed Assets	92 000	92 000	92 000	91 000
Total Fixed Assets	202 000	212 000	230 000	137 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	194 000	155 000	167 000	112 000
Total Current Assets	253 000	284 000	265 000	158 000
Total Assets	455 000	496 000	495 000	295 000
Total Equity	−11 000	30 000	54 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	1 000
Creditors	154 000	204 000	168 000	96 000
Unpaid Taxes	142 000	99 000	107 000	82 000
Dividends	0	0	0	0
Other Current Debt	171 000	163 000	160 000	84 000
Total Current Debt	466 000	466 000	438 000	262 000
Total Equity and Debt	455 000	496 000	495 000	295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	381,82 %	−80 %	40,74 %	24,24 %
Debt-to-Equity Ratio	−0	0	0,06	0,03
Operating Profit Margin	−1,33 %	−0,8 %	0,83 %	0,43 %
Current Ratio	0,54	0,61	0,61	0,6
Quick Ratio	0,54	0,61	0,61	0,6
Equity Ratio	−0,02	0,06	0,11	0,11
Gross Profit Margin	96,85 %	94,64 %	93,99 %	96,59 %