GRANSDALEN LEGESENTER AS

1054 OSLO

Finances

Return on Equity

95,61 %

Current Ratio

3,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 942 000	4 528 000	4 553 000	4 334 000
Net Income	2 006 000	1 704 000	1 146 000	675 000
Total Assets	2 933 000	1 312 000	1 916 000	1 342 000
Total Equity	2 098 000	592 000	88 000	176 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 942 000	4 528 000	4 553 000	4 334 000
Expenditure	2 367 000	2 340 000	3 078 000	4 141 000
Operating Profit	2 576 000	2 188 000	1 475 000	193 000
Financial Income	0	0	0	529 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	529 000
Earnings Before Tax	2 575 000	2 188 000	1 475 000	722 000
Tax	569 000	484 000	329 000	47 000
Net Income	2 006 000	1 704 000	1 146 000	675 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	8 000	8 000	215 000
Total Current Assets	2 923 000	1 305 000	1 909 000	1 127 000
Total Assets	2 933 000	1 312 000	1 916 000	1 342 000
Total Retained Equity	2 023 000	517 000	13 000	26 000
Total Equity	2 098 000	592 000	88 000	176 000
Total Long-Term Debt	0	1 000	2 000	0
Total Current Debt	835 000	719 000	1 827 000	1 165 000
Total Equity and Debt	2 933 000	1 312 000	1 916 000	1 342 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 932 000	4 498 000	4 542 000	4 334 000
Other Income	10 000	30 000	11 000	0
Revenue	4 942 000	4 528 000	4 553 000	4 334 000
Cost of Goods Sold	0	0	0	0
Salary Costs	972 000	956 000	813 000	1 450 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 367 000	2 340 000	3 078 000	4 141 000
Operating Profit	2 576 000	2 188 000	1 475 000	193 000
Financial Income	0	0	0	529 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	529 000
Dividends	0	1 200 000	1 146 000	675 000
Net Income	2 006 000	1 704 000	1 146 000	675 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	8 000	8 000	8 000	215 000
Total Fixed Assets	10 000	8 000	8 000	215 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 785 000	1 130 000	1 808 000	955 000
Total Current Assets	2 923 000	1 305 000	1 909 000	1 127 000
Total Assets	2 933 000	1 312 000	1 916 000	1 342 000
Total Equity	2 098 000	592 000	88 000	176 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	2 000	0
Creditors	90 000	66 000	45 000	140 000
Unpaid Taxes	75 000	72 000	74 000	112 000
Dividends	0	1 200 000	1 146 000	675 000
Other Current Debt	97 000	97 000	1 379 000	866 000
Total Current Debt	835 000	719 000	1 827 000	1 165 000
Total Equity and Debt	2 933 000	1 312 000	1 916 000	1 342 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,61 %	287,84 %	1 302,27 %	383,52 %
Debt-to-Equity Ratio	0	0	0,02	0
Operating Profit Margin	52,12 %	48,32 %	32,4 %	4,45 %
Current Ratio	3,5	1,82	1,04	0,97
Quick Ratio	3,5	1,82	1,04	0,97
Equity Ratio	0,72	0,45	0,05	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %