MEDISINEN BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

0,98 %

Current Ratio

7,43

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 451 000	1 349 000	2 418 000	1 973 000
Net Income	406 000	298 000	1 376 000	960 000
Total Assets	64 048 000	63 907 000	63 728 000	63 695 000
Total Equity	41 272 000	40 865 000	40 567 000	39 191 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 451 000	1 349 000	2 418 000	1 973 000
Expenditure	967 000	994 000	949 000	877 000
Operating Profit	483 000	354 000	1 470 000	1 095 000
Financial Income	3 000	1 000	1 000	0
Financial Costs	80 000	57 000	95 000	136 000
Financial Balance	−77 000	−56 000	−94 000	−136 000
Earnings Before Tax	406 000	298 000	1 376 000	960 000
Tax	0	0	0	0
Net Income	406 000	298 000	1 376 000	960 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 439 000	63 399 000	63 368 000	63 388 000
Total Current Assets	609 000	508 000	360 000	307 000
Total Assets	64 048 000	63 907 000	63 728 000	63 695 000
Total Retained Equity	41 269 000	40 863 000	40 564 000	39 189 000
Total Equity	41 272 000	40 865 000	40 567 000	39 191 000
Total Long-Term Debt	22 695 000	22 893 000	23 126 000	24 402 000
Total Current Debt	82 000	149 000	36 000	102 000
Total Equity and Debt	64 048 000	63 907 000	63 728 000	63 695 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 451 000	1 349 000	2 418 000	1 973 000
Revenue	1 451 000	1 349 000	2 418 000	1 973 000
Cost of Goods Sold	0	0	0	0
Salary Costs	91 000	91 000	86 000	91 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	967 000	994 000	949 000	877 000
Operating Profit	483 000	354 000	1 470 000	1 095 000
Financial Income	3 000	1 000	1 000	0
Financial Costs	80 000	57 000	95 000	136 000
Financial Balance	−77 000	−56 000	−94 000	−136 000
Dividends	0	0	0	0
Net Income	406 000	298 000	1 376 000	960 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	63 410 000	63 399 000	63 368 000	63 388 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	63 410 000	63 399 000	63 368 000	63 388 000
Total Fiancial Fixed Assets	29 000	0	0	0
Total Fixed Assets	63 439 000	63 399 000	63 368 000	63 388 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	558 000	381 000	322 000	199 000
Total Current Assets	609 000	508 000	360 000	307 000
Total Assets	64 048 000	63 907 000	63 728 000	63 695 000
Total Equity	41 272 000	40 865 000	40 567 000	39 191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 695 000	22 893 000	23 126 000	24 402 000
Creditors	81 000	51 000	10 000	94 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	97 000	26 000	7 000
Total Current Debt	82 000	149 000	36 000	102 000
Total Equity and Debt	64 048 000	63 907 000	63 728 000	63 695 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,98 %	0,73 %	3,39 %	2,45 %
Debt-to-Equity Ratio	0,55	0,56	0,57	0,62
Operating Profit Margin	33,29 %	26,24 %	60,79 %	55,5 %
Current Ratio	7,43	3,41	10	3,01
Quick Ratio	7,43	3,41	10	3,01
Equity Ratio	0,64	0,64	0,64	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %