LASERKLINIKKEN ANNE HARILA UK

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

51,11 %

Current Ratio

0,13

Debt-to-Equity Ratio

−0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 040 000	1 243 000	1 099 000	1 446 000
Net Income	−69 000	66 000	−56 000	−14 000
Total Assets	632 000	358 000	238 000	241 000
Total Equity	−135 000	0	−56 000	−14 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 040 000	1 243 000	1 099 000	1 446 000
Expenditure	1 109 000	1 176 000	1 154 000	1 458 000
Operating Profit	−69 000	66 000	−56 000	−12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−2 000
Earnings Before Tax	−69 000	66 000	−56 000	−14 000
Tax	0	0	0	0
Net Income	−69 000	66 000	−56 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	538 000	250 000	140 000	140 000
Total Current Assets	95 000	108 000	98 000	101 000
Total Assets	632 000	358 000	238 000	241 000
Total Retained Equity	−135 000	0	−56 000	−14 000
Total Equity	−135 000	0	−56 000	−14 000
Total Long-Term Debt	9 000	358 000	272 000	0
Total Current Debt	759 000	0	22 000	255 000
Total Equity and Debt	632 000	358 000	238 000	241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	979 000	1 108 000	1 046 000	1 446 000
Other Income	60 000	135 000	53 000	0
Revenue	1 040 000	1 243 000	1 099 000	1 446 000
Cost of Goods Sold	0	0	0	0
Salary Costs	502 000	589 000	442 000	526 000
Depreciation	0	0	0	23 000
Impairment	0	0	0	0
Expenditure	1 109 000	1 176 000	1 154 000	1 458 000
Operating Profit	−69 000	66 000	−56 000	−12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−2 000
Dividends	0	0	0	0
Net Income	−69 000	66 000	−56 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	49 000	49 000	49 000	49 000
Machinery and Plant Facilities	489 000	0	91 000	91 000
Fixtures	0	0	0	0
Total Tangible Assets	538 000	250 000	140 000	140 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	538 000	250 000	140 000	140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	95 000	108 000	98 000	101 000
Total Current Assets	95 000	108 000	98 000	101 000
Total Assets	632 000	358 000	238 000	241 000
Total Equity	−135 000	0	−56 000	−14 000
Short-Term Group Debt	0	0	0	27 000
Total Long-Term Debt	9 000	358 000	272 000	0
Creditors	0	0	0	203 000
Unpaid Taxes	36 000	0	21 000	24 000
Dividends	0	0	0	0
Other Current Debt	61 000	0	1 000	0
Total Current Debt	759 000	0	22 000	255 000
Total Equity and Debt	632 000	358 000	238 000	241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,11 %	-	100 %	100 %
Debt-to-Equity Ratio	−0,07	-	−4,86	−0
Operating Profit Margin	−6,63 %	5,31 %	−5,1 %	−0,83 %
Current Ratio	0,13	-	4,45	0,4
Quick Ratio	0,13	-	4,45	0,4
Equity Ratio	−0,21	0	−0,24	−0,06
Gross Profit Margin	100 %	100 %	100 %	100 %