FASTLEGE OTTERSTRØM AS

1165 OSLO

Finances

Return on Equity

1 520 %

Current Ratio

0,73

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 814 000	2 478 000	1 791 000	731 000
Net Income	684 000	587 000	248 000	59 000
Total Assets	1 116 000	1 075 000	641 000	557 000
Total Equity	45 000	31 000	32 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 814 000	2 478 000	1 791 000	731 000
Expenditure	1 937 000	1 725 000	1 468 000	654 000
Operating Profit	878 000	753 000	322 000	77 000
Financial Income	0	0	0	0
Financial Costs	0	0	4 000	3 000
Financial Balance	0	0	−4 000	−3 000
Earnings Before Tax	877 000	753 000	319 000	74 000
Tax	193 000	166 000	70 000	15 000
Net Income	684 000	587 000	248 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	350 000	350 000	350 000	350 000
Total Current Assets	766 000	725 000	291 000	207 000
Total Assets	1 116 000	1 075 000	641 000	557 000
Total Retained Equity	15 000	7 000	7 000	59 000
Total Equity	45 000	31 000	32 000	83 000
Total Long-Term Debt	16 000	71 000	69 000	366 000
Total Current Debt	1 055 000	973 000	540 000	107 000
Total Equity and Debt	1 116 000	1 075 000	641 000	557 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 236 000	425 000	393 000	209 000
Other Income	578 000	2 052 000	1 397 000	522 000
Revenue	2 814 000	2 478 000	1 791 000	731 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	1 172 000	1 049 000	922 000	368 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 937 000	1 725 000	1 468 000	654 000
Operating Profit	878 000	753 000	322 000	77 000
Financial Income	0	0	0	0
Financial Costs	0	0	4 000	3 000
Financial Balance	0	0	−4 000	−3 000
Dividends	670 000	588 000	300 000	0
Net Income	684 000	587 000	248 000	59 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	350 000	350 000	350 000	350 000
Total Fixed Assets	350 000	350 000	350 000	350 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	286 000	458 000	238 000	155 000
Total Current Assets	766 000	725 000	291 000	207 000
Total Assets	1 116 000	1 075 000	641 000	557 000
Total Equity	45 000	31 000	32 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	71 000	69 000	366 000
Creditors	7 000	5 000	0	10 000
Unpaid Taxes	82 000	85 000	66 000	48 000
Dividends	670 000	588 000	300 000	0
Other Current Debt	102 000	130 000	105 000	34 000
Total Current Debt	1 055 000	973 000	540 000	107 000
Total Equity and Debt	1 116 000	1 075 000	641 000	557 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 520 %	1 893,55 %	775 %	71,08 %
Debt-to-Equity Ratio	0,36	2,29	2,16	4,41
Operating Profit Margin	31,2 %	30,39 %	17,98 %	10,53 %
Current Ratio	0,73	0,75	0,54	1,93
Quick Ratio	0,73	0,75	0,54	1,93
Equity Ratio	0,04	0,03	0,05	0,15
Gross Profit Margin	100 %	100 %	100 %	99,45 %