MORTEN JOHANSON SPESIALISTPRAKSIS I NEVROLOGI AS

3044 DRAMMEN

Finances

Return on Equity

47,88 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 845 000	4 119 000	2 615 000
Net Income	2 476 000	1 851 000	815 000
Total Assets	6 064 000	3 389 000	1 564 000
Total Equity	5 171 000	2 695 000	845 000

Income (NOK)	2022	2021	2020
Revenue	4 845 000	4 119 000	2 615 000
Expenditure	1 670 000	1 746 000	1 571 000
Operating Profit	3 175 000	2 373 000	1 044 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Earnings Before Tax	3 175 000	2 373 000	1 044 000
Tax	699 000	522 000	230 000
Net Income	2 476 000	1 851 000	815 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 516 000	1 653 000	830 000
Total Current Assets	1 548 000	1 735 000	733 000
Total Assets	6 064 000	3 389 000	1 564 000
Total Retained Equity	5 141 000	2 665 000	815 000
Total Equity	5 171 000	2 695 000	845 000
Total Long-Term Debt	0	0	0
Total Current Debt	893 000	693 000	719 000
Total Equity and Debt	6 064 000	3 389 000	1 564 000

Cash flow (NOK)	2022	2021	2020
Sales Income	348 000	290 000	193 000
Other Income	4 497 000	3 829 000	2 422 000
Revenue	4 845 000	4 119 000	2 615 000
Cost of Goods Sold	14 000	3 000	6 000
Salary Costs	1 023 000	1 087 000	909 000
Depreciation	132 000	170 000	220 000
Impairment	0	0	0
Expenditure	1 670 000	1 746 000	1 571 000
Operating Profit	3 175 000	2 373 000	1 044 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Dividends	0	0	0
Net Income	2 476 000	1 851 000	815 000

Balance details (NOK)	2022	2021	2020
Goodwill	410 000	512 000	640 000
Total Intangible Assets	432 000	540 000	675 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	69 000	98 000	140 000
Total Tangible Assets	69 000	98 000	140 000
Total Fiancial Fixed Assets	4 015 000	1 015 000	15 000
Total Fixed Assets	4 516 000	1 653 000	830 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 548 000	1 735 000	687 000
Total Current Assets	1 548 000	1 735 000	733 000
Total Assets	6 064 000	3 389 000	1 564 000
Total Equity	5 171 000	2 695 000	845 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	249 000
Unpaid Taxes	100 000	56 000	95 000
Dividends	0	0	0
Other Current Debt	100 000	122 000	110 000
Total Current Debt	893 000	693 000	719 000
Total Equity and Debt	6 064 000	3 389 000	1 564 000

Financial indicators	2022	2021	2020
Return on Equity	47,88 %	68,68 %	96,45 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	65,53 %	57,61 %	39,92 %
Current Ratio	1,73	2,5	1,02
Quick Ratio	1,73	2,5	1,02
Equity Ratio	0,85	0,8	0,54
Gross Profit Margin	99,71 %	99,93 %	99,77 %