HUSEBYSKOGEN MEDISINSKE SENTER AS

0754 OSLO

Finances

Share Ownership

Return on Equity

1,96 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	15 000	15 000	15 000
Net Income	1 000	5 000	5 000	6 000
Total Assets	51 000	50 000	46 000	68 000
Total Equity	51 000	50 000	45 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	15 000	15 000	15 000
Expenditure	10 000	10 000	10 000	9 000
Operating Profit	15 000	5 000	5 000	6 000
Financial Income	0	0	0	0
Financial Costs	15 000	0	0	0
Financial Balance	−15 000	0	0	0
Earnings Before Tax	1 000	5 000	5 000	6 000
Tax	0	0	0	0
Net Income	1 000	5 000	5 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	27 000	27 000	27 000
Total Current Assets	23 000	23 000	19 000	41 000
Total Assets	51 000	50 000	46 000	68 000
Total Retained Equity	20 000	19 000	14 000	9 000
Total Equity	51 000	50 000	45 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	1 000	29 000
Total Equity and Debt	51 000	50 000	46 000	68 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	15 000	15 000	15 000
Other Income	0	0	0	0
Revenue	25 000	15 000	15 000	15 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 000	10 000	10 000	9 000
Operating Profit	15 000	5 000	5 000	6 000
Financial Income	0	0	0	0
Financial Costs	15 000	0	0	0
Financial Balance	−15 000	0	0	0
Dividends	0	0	0	0
Net Income	1 000	5 000	5 000	6 000

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	27 000	27 000	27 000	27 000
Total Tangible Assets	27 000	27 000	27 000	27 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	27 000	27 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	1 000	4 000	1 000
Total Current Assets	23 000	23 000	19 000	41 000
Total Assets	51 000	50 000	46 000	68 000
Total Equity	51 000	50 000	45 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	29 000
Total Current Debt	0	0	1 000	29 000
Total Equity and Debt	51 000	50 000	46 000	68 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,96 %	10 %	11,11 %	15,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60 %	33,33 %	33,33 %	40 %
Current Ratio	-	-	19	1,41
Quick Ratio	-	-	19	1,41
Equity Ratio	1	1	0,98	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %