DOKTORGÅRDEN LEGEKONTOR AS

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

−107,32 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 636 000	2 464 000	2 225 000	0
Net Income	44 000	−2 000	−90 000	−12 000
Total Assets	233 000	186 000	235 000	30 000
Total Equity	−41 000	−85 000	−83 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 636 000	2 464 000	2 225 000	0
Expenditure	2 591 000	2 463 000	2 313 000	12 000
Operating Profit	45 000	0	−89 000	−12 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	−1 000	−2 000	−1 000	0
Earnings Before Tax	44 000	−2 000	−90 000	−12 000
Tax	0	0	0	0
Net Income	44 000	−2 000	−90 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	133 000	9 000	13 000	0
Total Current Assets	99 000	177 000	222 000	30 000
Total Assets	233 000	186 000	235 000	30 000
Total Retained Equity	−71 000	−115 000	−113 000	−22 000
Total Equity	−41 000	−85 000	−83 000	8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	274 000	271 000	318 000	22 000
Total Equity and Debt	233 000	186 000	235 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 636 000	2 464 000	2 225 000	0
Other Income	0	0	0	0
Revenue	2 636 000	2 464 000	2 225 000	0
Cost of Goods Sold	336 000	249 000	240 000	0
Salary Costs	1 359 000	1 426 000	1 241 000	0
Depreciation	13 000	4 000	4 000	0
Impairment	0	0	0	0
Expenditure	2 591 000	2 463 000	2 313 000	12 000
Operating Profit	45 000	0	−89 000	−12 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	−1 000	−2 000	−1 000	0
Dividends	0	0	0	0
Net Income	44 000	−2 000	−90 000	−12 000

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	133 000	9 000	13 000	0
Total Tangible Assets	133 000	9 000	13 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	133 000	9 000	13 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	109 000	27 000	30 000
Total Current Assets	99 000	177 000	222 000	30 000
Total Assets	233 000	186 000	235 000	30 000
Total Equity	−41 000	−85 000	−83 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	84 000	66 000	131 000	10 000
Unpaid Taxes	67 000	76 000	70 000	0
Dividends	0	0	0	0
Other Current Debt	122 000	128 000	117 000	12 000
Total Current Debt	274 000	271 000	318 000	22 000
Total Equity and Debt	233 000	186 000	235 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−107,32 %	2,35 %	108,43 %	−150 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	1,71 %	0 %	−4 %	-
Current Ratio	0,36	0,65	0,7	1,36
Quick Ratio	0,36	0,65	0,7	1,36
Equity Ratio	−0,18	−0,46	−0,35	0,27
Gross Profit Margin	87,25 %	89,89 %	89,21 %	-