LEGEKONTORET INGE NESSIØY AS

2050 JESSHEIM

Finances

Return on Equity

658,33 %

Current Ratio

0,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 205 000	3 376 000	3 270 000	3 113 000
Net Income	948 000	595 000	376 000	382 000
Total Assets	2 317 000	2 400 000	1 718 000	1 225 000
Total Equity	144 000	193 000	260 000	262 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 205 000	3 376 000	3 270 000	3 113 000
Expenditure	3 265 000	2 609 000	2 785 000	2 624 000
Operating Profit	939 000	767 000	485 000	489 000
Financial Income	12 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	12 000	0	1 000	2 000
Earnings Before Tax	951 000	767 000	485 000	491 000
Tax	3 000	171 000	109 000	109 000
Net Income	948 000	595 000	376 000	382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	555 000	336 000	367 000	220 000
Total Current Assets	1 763 000	2 064 000	1 351 000	1 004 000
Total Assets	2 317 000	2 400 000	1 718 000	1 225 000
Total Retained Equity	44 000	93 000	160 000	162 000
Total Equity	144 000	193 000	260 000	262 000
Total Long-Term Debt	0	2 000	6 000	3 000
Total Current Debt	2 174 000	2 205 000	1 452 000	960 000
Total Equity and Debt	2 317 000	2 400 000	1 718 000	1 225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 392 000	3 376 000	3 270 000	3 113 000
Other Income	813 000	0	0	0
Revenue	4 205 000	3 376 000	3 270 000	3 113 000
Cost of Goods Sold	12 000	31 000	34 000	0
Salary Costs	1 322 000	1 684 000	1 682 000	1 773 000
Depreciation	108 000	100 000	78 000	15 000
Impairment	0	0	0	0
Expenditure	3 265 000	2 609 000	2 785 000	2 624 000
Operating Profit	939 000	767 000	485 000	489 000
Financial Income	12 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	12 000	0	1 000	2 000
Dividends	0	0	0	0
Net Income	948 000	595 000	376 000	382 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	244 000	329 000	359 000	220 000
Total Tangible Assets	244 000	329 000	359 000	220 000
Total Fiancial Fixed Assets	305 000	8 000	8 000	0
Total Fixed Assets	555 000	336 000	367 000	220 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 792 000	1 576 000	617 000	550 000
Total Current Assets	1 763 000	2 064 000	1 351 000	1 004 000
Total Assets	2 317 000	2 400 000	1 718 000	1 225 000
Total Equity	144 000	193 000	260 000	262 000
Short-Term Group Debt	1 852 000	1 852 000	1 059 000	574 000
Total Long-Term Debt	0	2 000	6 000	3 000
Creditors	−92 000	3 000	30 000	61 000
Unpaid Taxes	197 000	127 000	133 000	132 000
Dividends	0	0	0	0
Other Current Debt	206 000	179 000	230 000	192 000
Total Current Debt	2 174 000	2 205 000	1 452 000	960 000
Total Equity and Debt	2 317 000	2 400 000	1 718 000	1 225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	658,33 %	308,29 %	144,62 %	145,8 %
Debt-to-Equity Ratio	0	0,01	0,02	0,01
Operating Profit Margin	22,33 %	22,72 %	14,83 %	15,71 %
Current Ratio	0,81	0,94	0,93	1,05
Quick Ratio	0,81	0,94	0,93	1,05
Equity Ratio	0,06	0,08	0,15	0,21
Gross Profit Margin	99,71 %	99,08 %	98,96 %	100 %