STRØMMEN LEGEKONTOR AS

1900 FETSUND

Finances

Return on Equity

38,48 %

Current Ratio

7,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 161 000	4 177 000	3 697 000	3 644 000
Net Income	1 310 000	1 305 000	2 046 000	780 000
Total Assets	3 943 000	2 596 000	3 239 000	4 228 000
Total Equity	3 404 000	2 094 000	2 289 000	743 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 161 000	4 177 000	3 697 000	3 644 000
Expenditure	2 502 000	2 635 000	2 606 000	2 655 000
Operating Profit	1 659 000	1 541 000	1 092 000	988 000
Financial Income	11 000	103 000	1 193 000	11 000
Financial Costs	0	0	0	0
Financial Balance	11 000	103 000	1 193 000	11 000
Earnings Before Tax	1 670 000	1 644 000	2 285 000	999 000
Tax	360 000	339 000	240 000	219 000
Net Income	1 310 000	1 305 000	2 046 000	780 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	17 000	2 000
Total Current Assets	3 928 000	2 581 000	3 222 000	4 226 000
Total Assets	3 943 000	2 596 000	3 239 000	4 228 000
Total Retained Equity	3 304 000	1 994 000	2 189 000	643 000
Total Equity	3 404 000	2 094 000	2 289 000	743 000
Total Long-Term Debt	0	5 000	0	0
Total Current Debt	538 000	498 000	950 000	3 485 000
Total Equity and Debt	3 943 000	2 596 000	3 239 000	4 228 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 232 000	4 171 000	3 697 000	3 644 000
Other Income	930 000	6 000	0	0
Revenue	4 161 000	4 177 000	3 697 000	3 644 000
Cost of Goods Sold	0	0	0	0
Salary Costs	909 000	910 000	1 297 000	1 490 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 502 000	2 635 000	2 606 000	2 655 000
Operating Profit	1 659 000	1 541 000	1 092 000	988 000
Financial Income	11 000	103 000	1 193 000	11 000
Financial Costs	0	0	0	0
Financial Balance	11 000	103 000	1 193 000	11 000
Dividends	0	1 500 000	500 000	3 000 000
Net Income	1 310 000	1 305 000	2 046 000	780 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	15 000	15 000	17 000	2 000
Total Fixed Assets	15 000	15 000	17 000	2 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 831 000	2 439 000	3 168 000	4 077 000
Total Current Assets	3 928 000	2 581 000	3 222 000	4 226 000
Total Assets	3 943 000	2 596 000	3 239 000	4 228 000
Total Equity	3 404 000	2 094 000	2 289 000	743 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	5 000	0	0
Creditors	6 000	6 000	9 000	14 000
Unpaid Taxes	68 000	70 000	76 000	108 000
Dividends	0	1 500 000	500 000	3 000 000
Other Current Debt	100 000	88 000	626 000	3 144 000
Total Current Debt	538 000	498 000	950 000	3 485 000
Total Equity and Debt	3 943 000	2 596 000	3 239 000	4 228 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,48 %	62,32 %	89,38 %	104,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,87 %	36,89 %	29,54 %	27,11 %
Current Ratio	7,3	5,18	3,39	1,21
Quick Ratio	7,3	5,18	3,39	1,21
Equity Ratio	0,86	0,81	0,71	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %