LEVANGER GYM AS HELSESTUDIO

7600 LEVANGER

Finances

Share Ownership

Return on Equity

20,59 %

Current Ratio

8,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	228 000	245 000	180 000	202 000
Net Income	14 000	2 000	7 000	−7 000
Total Assets	75 000	68 000	81 000	60 000
Total Equity	68 000	54 000	52 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	228 000	245 000	180 000	202 000
Expenditure	215 000	239 000	173 000	208 000
Operating Profit	14 000	6 000	7 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	5 000	0	0
Financial Balance	0	−5 000	0	0
Earnings Before Tax	14 000	2 000	7 000	−7 000
Tax	0	0	0	0
Net Income	14 000	2 000	7 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	32 000	47 000	22 000
Total Current Assets	59 000	36 000	33 000	38 000
Total Assets	75 000	68 000	81 000	60 000
Total Retained Equity	−60 000	−74 000	−76 000	−83 000
Total Equity	68 000	54 000	52 000	45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	14 000	29 000	15 000
Total Equity and Debt	75 000	68 000	81 000	60 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	228 000	245 000	180 000	202 000
Other Income	0	0	0	0
Revenue	228 000	245 000	180 000	202 000
Cost of Goods Sold	12 000	12 000	8 000	9 000
Salary Costs	0	0	0	0
Depreciation	16 000	16 000	7 000	14 000
Impairment	0	0	0	0
Expenditure	215 000	239 000	173 000	208 000
Operating Profit	14 000	6 000	7 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	5 000	0	0
Financial Balance	0	−5 000	0	0
Dividends	0	0	0	0
Net Income	14 000	2 000	7 000	−7 000

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	16 000	32 000	47 000	22 000
Total Tangible Assets	16 000	32 000	47 000	22 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	32 000	47 000	22 000
Stock	2 000	1 000	1 000	1 000
Total Investments	0	0	0	0
Cash, Bank	49 000	34 000	33 000	38 000
Total Current Assets	59 000	36 000	33 000	38 000
Total Assets	75 000	68 000	81 000	60 000
Total Equity	68 000	54 000	52 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	6 000	5 000	15 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	7 000	24 000	0
Total Current Debt	7 000	14 000	29 000	15 000
Total Equity and Debt	75 000	68 000	81 000	60 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,59 %	3,7 %	13,46 %	−15,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,14 %	2,45 %	3,89 %	−3,47 %
Current Ratio	8,43	2,57	1,14	2,53
Quick Ratio	11,8	2,77	1,18	2,71
Equity Ratio	0,91	0,79	0,64	0,75
Gross Profit Margin	94,74 %	95,1 %	95,56 %	95,54 %