MANGER FOTKLINIKK AS

5936 MANGER

Finances

Share Ownership

Return on Equity

5,99 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	828 000	870 000	717 000	720 000
Net Income	13 000	64 000	59 000	51 000
Total Assets	381 000	353 000	287 000	192 000
Total Equity	217 000	204 000	141 000	81 000

Income (NOK)	2022	2021	2020	2019
Revenue	828 000	870 000	717 000	720 000
Expenditure	811 000	789 000	641 000	654 000
Operating Profit	17 000	81 000	76 000	66 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	17 000	81 000	76 000	66 000
Tax	4 000	18 000	17 000	15 000
Net Income	13 000	64 000	59 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	0	0	0
Total Current Assets	360 000	353 000	287 000	192 000
Total Assets	381 000	353 000	287 000	192 000
Total Retained Equity	187 000	174 000	111 000	51 000
Total Equity	217 000	204 000	141 000	81 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	164 000	149 000	146 000	111 000
Total Equity and Debt	381 000	353 000	287 000	192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	828 000	870 000	717 000	720 000
Other Income	0	0	0	0
Revenue	828 000	870 000	717 000	720 000
Cost of Goods Sold	101 000	86 000	75 000	96 000
Salary Costs	548 000	564 000	444 000	446 000
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	811 000	789 000	641 000	654 000
Operating Profit	17 000	81 000	76 000	66 000
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	13 000	64 000	59 000	51 000

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	0	0	0
Total Tangible Assets	21 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	0	0	0
Stock	105 000	135 000	69 000	69 000
Total Investments	0	0	0	0
Cash, Bank	233 000	200 000	215 000	121 000
Total Current Assets	360 000	353 000	287 000	192 000
Total Assets	381 000	353 000	287 000	192 000
Total Equity	217 000	204 000	141 000	81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	29 000	12 000	3 000	4 000
Unpaid Taxes	32 000	36 000	38 000	33 000
Dividends	0	0	0	0
Other Current Debt	99 000	83 000	88 000	59 000
Total Current Debt	164 000	149 000	146 000	111 000
Total Equity and Debt	381 000	353 000	287 000	192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,99 %	31,37 %	41,84 %	62,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,05 %	9,31 %	10,6 %	9,17 %
Current Ratio	2,2	2,37	1,97	1,73
Quick Ratio	6,1	25,21	3,73	4,57
Equity Ratio	0,57	0,58	0,49	0,42
Gross Profit Margin	87,8 %	90,11 %	89,54 %	86,67 %