MØRE SMERTEKLINIKK AS

6100 VOLDA

Finances

Share Ownership

Return on Equity

41,14 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 168 000	2 069 000	1 890 000	1 937 000
Net Income	1 089 000	1 092 000	841 000	733 000
Total Assets	3 840 000	3 456 000	3 040 000	2 572 000
Total Equity	2 647 000	2 358 000	1 966 000	1 825 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 168 000	2 069 000	1 890 000	1 937 000
Expenditure	795 000	688 000	814 000	999 000
Operating Profit	1 373 000	1 380 000	1 076 000	938 000
Financial Income	43 000	17 000	2 000	3 000
Financial Costs	16 000	0	0	0
Financial Balance	27 000	17 000	2 000	3 000
Earnings Before Tax	1 400 000	1 398 000	1 078 000	940 000
Tax	311 000	306 000	237 000	207 000
Net Income	1 089 000	1 092 000	841 000	733 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 289 000	1 321 000	1 332 000	1 365 000
Total Current Assets	2 551 000	2 134 000	1 708 000	1 207 000
Total Assets	3 840 000	3 456 000	3 040 000	2 572 000
Total Retained Equity	2 547 000	2 258 000	1 866 000	1 725 000
Total Equity	2 647 000	2 358 000	1 966 000	1 825 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 193 000	1 098 000	1 074 000	746 000
Total Equity and Debt	3 840 000	3 456 000	3 040 000	2 572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 168 000	2 069 000	1 890 000	1 937 000
Other Income	0	0	0	0
Revenue	2 168 000	2 069 000	1 890 000	1 937 000
Cost of Goods Sold	66 000	71 000	60 000	37 000
Salary Costs	438 000	368 000	495 000	690 000
Depreciation	34 000	34 000	34 000	49 000
Impairment	0	0	0	0
Expenditure	795 000	688 000	814 000	999 000
Operating Profit	1 373 000	1 380 000	1 076 000	938 000
Financial Income	43 000	17 000	2 000	3 000
Financial Costs	16 000	0	0	0
Financial Balance	27 000	17 000	2 000	3 000
Dividends	800 000	700 000	700 000	400 000
Net Income	1 089 000	1 092 000	841 000	733 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	16 000	14 000	12 000
Real Eastate	1 214 000	1 249 000	1 283 000	1 317 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	57 000	57 000	36 000	36 000
Total Tangible Assets	1 271 000	1 305 000	1 318 000	1 353 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 289 000	1 321 000	1 332 000	1 365 000
Stock	0	0	0	0
Total Investments	417 000	410 000	0	0
Cash, Bank	2 133 000	1 709 000	1 708 000	1 207 000
Total Current Assets	2 551 000	2 134 000	1 708 000	1 207 000
Total Assets	3 840 000	3 456 000	3 040 000	2 572 000
Total Equity	2 647 000	2 358 000	1 966 000	1 825 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	20 000	2 000	0
Unpaid Taxes	34 000	30 000	71 000	77 000
Dividends	800 000	700 000	700 000	400 000
Other Current Debt	44 000	41 000	62 000	59 000
Total Current Debt	1 193 000	1 098 000	1 074 000	746 000
Total Equity and Debt	3 840 000	3 456 000	3 040 000	2 572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,14 %	46,31 %	42,78 %	40,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	63,33 %	66,7 %	56,93 %	48,43 %
Current Ratio	2,14	1,94	1,59	1,62
Quick Ratio	2,14	1,94	1,59	1,62
Equity Ratio	0,69	0,68	0,65	0,71
Gross Profit Margin	96,96 %	96,57 %	96,83 %	98,09 %