LEGEKONTORET ELEONORA BRODWALL AS

0354 OSLO

Finances

Share Ownership

Return on Equity

27,98 %

Current Ratio

3,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 216 000	2 013 000	2 062 000	2 219 000
Net Income	272 000	15 000	182 000	193 000
Total Assets	1 322 000	1 184 000	1 292 000	1 285 000
Total Equity	972 000	840 000	904 000	772 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 216 000	2 013 000	2 062 000	2 219 000
Expenditure	1 868 000	1 991 000	1 827 000	1 964 000
Operating Profit	348 000	22 000	236 000	254 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	3 000	5 000
Financial Balance	0	−1 000	−3 000	−4 000
Earnings Before Tax	348 000	20 000	234 000	249 000
Tax	77 000	5 000	52 000	56 000
Net Income	272 000	15 000	182 000	193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	5 000
Total Current Assets	1 322 000	1 184 000	1 292 000	1 279 000
Total Assets	1 322 000	1 184 000	1 292 000	1 285 000
Total Retained Equity	872 000	740 000	804 000	672 000
Total Equity	972 000	840 000	904 000	772 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	350 000	345 000	388 000	512 000
Total Equity and Debt	1 322 000	1 184 000	1 292 000	1 285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 216 000	2 013 000	2 061 000	2 219 000
Other Income	0	0	2 000	0
Revenue	2 216 000	2 013 000	2 062 000	2 219 000
Cost of Goods Sold	3 000	2 000	93 000	104 000
Salary Costs	867 000	862 000	1 255 000	1 250 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 868 000	1 991 000	1 827 000	1 964 000
Operating Profit	348 000	22 000	236 000	254 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	3 000	5 000
Financial Balance	0	−1 000	−3 000	−4 000
Dividends	140 000	80 000	50 000	200 000
Net Income	272 000	15 000	182 000	193 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	5 000
Total Fixed Assets	0	0	0	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 209 000	943 000	1 177 000	1 144 000
Total Current Assets	1 322 000	1 184 000	1 292 000	1 279 000
Total Assets	1 322 000	1 184 000	1 292 000	1 285 000
Total Equity	972 000	840 000	904 000	772 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	7 000	58 000	46 000
Unpaid Taxes	66 000	82 000	96 000	89 000
Dividends	140 000	80 000	50 000	200 000
Other Current Debt	122 000	170 000	132 000	120 000
Total Current Debt	350 000	345 000	388 000	512 000
Total Equity and Debt	1 322 000	1 184 000	1 292 000	1 285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,98 %	1,79 %	20,13 %	25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,7 %	1,09 %	11,45 %	11,45 %
Current Ratio	3,78	3,43	3,33	2,5
Quick Ratio	3,78	3,43	3,33	2,5
Equity Ratio	0,74	0,71	0,7	0,6
Gross Profit Margin	99,86 %	99,9 %	95,49 %	95,31 %