GYNEKOLOG MERETE BLAKSTAD AS

0364 OSLO

Finances

Share Ownership

Return on Equity

−2,27 %

Current Ratio

106,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	412 000	563 000	585 000	4 860 000
Net Income	−234 000	976 000	692 000	3 833 000
Total Assets	10 398 000	12 718 000	11 867 000	11 833 000
Total Equity	10 298 000	10 532 000	11 556 000	10 975 000

Income (NOK)	2022	2021	2020	2019
Revenue	412 000	563 000	585 000	4 860 000
Expenditure	111 000	155 000	268 000	1 738 000
Operating Profit	301 000	409 000	317 000	3 122 000
Financial Income	86 000	667 000	491 000	1 425 000
Financial Costs	544 000	0	1 000	0
Financial Balance	−458 000	667 000	490 000	1 425 000
Earnings Before Tax	−157 000	1 077 000	807 000	4 547 000
Tax	77 000	100 000	115 000	714 000
Net Income	−234 000	976 000	692 000	3 833 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	117 000	125 000	108 000
Total Current Assets	10 289 000	12 602 000	11 742 000	11 725 000
Total Assets	10 398 000	12 718 000	11 867 000	11 833 000
Total Retained Equity	10 171 000	10 405 000	11 429 000	10 848 000
Total Equity	10 298 000	10 532 000	11 556 000	10 975 000
Total Long-Term Debt	2 000	15 000	35 000	24 000
Total Current Debt	97 000	2 171 000	277 000	834 000
Total Equity and Debt	10 398 000	12 718 000	11 867 000	11 833 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	412 000	563 000	585 000	4 788 000
Other Income	0	0	0	72 000
Revenue	412 000	563 000	585 000	4 860 000
Cost of Goods Sold	5 000	13 000	14 000	143 000
Salary Costs	6 000	16 000	36 000	485 000
Depreciation	8 000	9 000	3 000	37 000
Impairment	0	0	0	0
Expenditure	111 000	155 000	268 000	1 738 000
Operating Profit	301 000	409 000	317 000	3 122 000
Financial Income	86 000	667 000	491 000	1 425 000
Financial Costs	544 000	0	1 000	0
Financial Balance	−458 000	667 000	490 000	1 425 000
Dividends	0	2 000 000	111 000	0
Net Income	−234 000	976 000	692 000	3 833 000

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	108 000	117 000	125 000	108 000
Total Tangible Assets	108 000	117 000	125 000	108 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	108 000	117 000	125 000	108 000
Stock	0	0	0	0
Total Investments	7 956 000	8 420 000	6 453 000	5 584 000
Cash, Bank	2 026 000	3 495 000	4 955 000	5 441 000
Total Current Assets	10 289 000	12 602 000	11 742 000	11 725 000
Total Assets	10 398 000	12 718 000	11 867 000	11 833 000
Total Equity	10 298 000	10 532 000	11 556 000	10 975 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	15 000	35 000	24 000
Creditors	0	5 000	11 000	17 000
Unpaid Taxes	0	1 000	2 000	9 000
Dividends	0	2 000 000	111 000	0
Other Current Debt	7 000	2 046 000	49 000	98 000
Total Current Debt	97 000	2 171 000	277 000	834 000
Total Equity and Debt	10 398 000	12 718 000	11 867 000	11 833 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,27 %	9,27 %	5,99 %	34,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	73,06 %	72,65 %	54,19 %	64,24 %
Current Ratio	106,07	5,8	42,39	14,06
Quick Ratio	106,07	5,8	42,39	14,06
Equity Ratio	0,99	0,83	0,97	0,93
Gross Profit Margin	98,79 %	97,69 %	97,61 %	97,06 %