NORDSTRAND ØYEKLINIKK AS

1163 OSLO

Finances

Share Ownership

Return on Equity

107,9 %

Current Ratio

0,89

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020
Revenue	7 824 000	5 778 000	0
Net Income	2 498 000	1 224 000	3 000
Total Assets	5 710 000	5 175 000	5 108 000
Total Equity	2 315 000	821 000	61 000

Income (NOK)	2022	2021	2020
Revenue	7 824 000	5 778 000	0
Expenditure	4 621 000	4 209 000	0
Operating Profit	3 204 000	1 569 000	0
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	3 203 000	1 569 000	0
Tax	705 000	345 000	−3 000
Net Income	2 498 000	1 224 000	3 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 795 000	4 278 000	5 038 000
Total Current Assets	1 915 000	897 000	70 000
Total Assets	5 710 000	5 175 000	5 108 000
Total Retained Equity	2 257 000	762 000	3 000
Total Equity	2 315 000	821 000	61 000
Total Long-Term Debt	1 241 000	3 335 000	5 041 000
Total Current Debt	2 154 000	1 019 000	6 000
Total Equity and Debt	5 710 000	5 175 000	5 108 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 425 000	4 344 000	0
Other Income	1 399 000	1 434 000	0
Revenue	7 824 000	5 778 000	0
Cost of Goods Sold	0	0	0
Salary Costs	2 276 000	2 276 000	0
Depreciation	788 000	757 000	0
Impairment	0	0	0
Expenditure	4 621 000	4 209 000	0
Operating Profit	3 204 000	1 569 000	0
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	2 498 000	1 224 000	3 000

Balance details (NOK)	2022	2021	2020
Goodwill	1 164 000	1 552 000	0
Total Intangible Assets	1 164 000	1 552 000	3 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	2 631 000	2 726 000	0
Total Tangible Assets	2 631 000	2 726 000	0
Total Fiancial Fixed Assets	0	0	5 035 000
Total Fixed Assets	3 795 000	4 278 000	5 038 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 214 000	205 000	70 000
Total Current Assets	1 915 000	897 000	70 000
Total Assets	5 710 000	5 175 000	5 108 000
Total Equity	2 315 000	821 000	61 000
Short-Term Group Debt	1 288 000	595 000	0
Total Long-Term Debt	1 241 000	3 335 000	5 041 000
Creditors	49 000	−16 000	0
Unpaid Taxes	159 000	97 000	0
Dividends	0	0	0
Other Current Debt	264 000	193 000	6 000
Total Current Debt	2 154 000	1 019 000	6 000
Total Equity and Debt	5 710 000	5 175 000	5 108 000

Financial indicators	2022	2021	2020
Return on Equity	107,9 %	149,09 %	4,92 %
Debt-to-Equity Ratio	0,54	4,06	82,64
Operating Profit Margin	40,95 %	27,15 %	-
Current Ratio	0,89	0,88	11,67
Quick Ratio	0,89	0,88	11,67
Equity Ratio	0,41	0,16	0,01
Gross Profit Margin	100 %	100 %	-