SØRBYEN LEGESENTER AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

22,77 %

Current Ratio

2,24

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	449 000	1 064 000	2 010 000	2 373 000
Net Income	243 000	251 000	926 000	593 000
Total Assets	1 957 000	3 731 000	4 927 000	3 871 000
Total Equity	1 067 000	824 000	2 373 000	1 947 000

Income (NOK)	2022	2021	2020	2019
Revenue	449 000	1 064 000	2 010 000	2 373 000
Expenditure	186 000	764 000	858 000	1 662 000
Operating Profit	263 000	300 000	1 151 000	711 000
Financial Income	49 000	22 000	36 000	49 000
Financial Costs	0	0	0	0
Financial Balance	49 000	22 000	36 000	49 000
Earnings Before Tax	312 000	322 000	1 187 000	761 000
Tax	69 000	71 000	261 000	167 000
Net Income	243 000	251 000	926 000	593 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	424 000	510 000	597 000
Total Current Assets	1 957 000	3 307 000	4 417 000	3 275 000
Total Assets	1 957 000	3 731 000	4 927 000	3 871 000
Total Retained Equity	967 000	724 000	2 273 000	1 847 000
Total Equity	1 067 000	824 000	2 373 000	1 947 000
Total Long-Term Debt	18 000	40 000	46 000	49 000
Total Current Debt	872 000	2 867 000	2 507 000	1 875 000
Total Equity and Debt	1 957 000	3 731 000	4 927 000	3 871 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	449 000	1 064 000	2 010 000	2 260 000
Other Income	0	0	0	113 000
Revenue	449 000	1 064 000	2 010 000	2 373 000
Cost of Goods Sold	6 000	24 000	33 000	6 000
Salary Costs	24 000	452 000	517 000	527 000
Depreciation	50 000	86 000	86 000	64 000
Impairment	0	0	0	0
Expenditure	186 000	764 000	858 000	1 662 000
Operating Profit	263 000	300 000	1 151 000	711 000
Financial Income	49 000	22 000	36 000	49 000
Financial Costs	0	0	0	0
Financial Balance	49 000	22 000	36 000	49 000
Dividends	0	0	500 000	500 000
Net Income	243 000	251 000	926 000	593 000

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	424 000	510 000	597 000
Total Tangible Assets	0	424 000	510 000	597 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	424 000	510 000	597 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 957 000	3 307 000	4 364 000	3 140 000
Total Current Assets	1 957 000	3 307 000	4 417 000	3 275 000
Total Assets	1 957 000	3 731 000	4 927 000	3 871 000
Total Equity	1 067 000	824 000	2 373 000	1 947 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 000	40 000	46 000	49 000
Creditors	0	5 000	11 000	8 000
Unpaid Taxes	6 000	10 000	48 000	47 000
Dividends	0	0	500 000	500 000
Other Current Debt	775 000	2 775 000	1 685 000	1 185 000
Total Current Debt	872 000	2 867 000	2 507 000	1 875 000
Total Equity and Debt	1 957 000	3 731 000	4 927 000	3 871 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,77 %	30,46 %	39,02 %	30,46 %
Debt-to-Equity Ratio	0,02	0,05	0,02	0,03
Operating Profit Margin	58,57 %	28,2 %	57,26 %	29,96 %
Current Ratio	2,24	1,15	1,76	1,75
Quick Ratio	2,24	1,15	1,76	1,75
Equity Ratio	0,55	0,22	0,48	0,5
Gross Profit Margin	98,66 %	97,74 %	98,36 %	99,75 %