FOTSPESIALISTEN KLINIKK ELIN AS

7014 TRONDHEIM

Finances

Return on Equity

−1,43 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	74 000	4 361 000	3 627 000	3 858 000
Net Income	−137 000	1 223 000	991 000	1 184 000
Total Assets	9 610 000	10 415 000	9 165 000	8 247 000
Total Equity	9 610 000	9 747 000	8 674 000	7 683 000

Income (NOK)	2022	2021	2020	2019
Revenue	74 000	4 361 000	3 627 000	3 858 000
Expenditure	255 000	2 795 000	2 356 000	2 342 000
Operating Profit	−180 000	1 566 000	1 270 000	1 516 000
Financial Income	5 000	2 000	2 000	3 000
Financial Costs	0	0	1 000	1 000
Financial Balance	5 000	2 000	1 000	2 000
Earnings Before Tax	−175 000	1 568 000	1 271 000	1 518 000
Tax	−39 000	345 000	280 000	334 000
Net Income	−137 000	1 223 000	991 000	1 184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 246 000	8 427 000	7 597 000	7 261 000
Total Current Assets	1 364 000	1 988 000	1 568 000	986 000
Total Assets	9 610 000	10 415 000	9 165 000	8 247 000
Total Retained Equity	9 510 000	9 647 000	8 574 000	7 583 000
Total Equity	9 610 000	9 747 000	8 674 000	7 683 000
Total Long-Term Debt	0	17 000	19 000	19 000
Total Current Debt	0	651 000	471 000	545 000
Total Equity and Debt	9 610 000	10 415 000	9 165 000	8 247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	74 000	4 361 000	3 584 000	3 858 000
Other Income	0	0	43 000	0
Revenue	74 000	4 361 000	3 627 000	3 858 000
Cost of Goods Sold	78 000	296 000	237 000	249 000
Salary Costs	−1 000	1 641 000	980 000	1 044 000
Depreciation	47 000	60 000	68 000	61 000
Impairment	0	0	0	0
Expenditure	255 000	2 795 000	2 356 000	2 342 000
Operating Profit	−180 000	1 566 000	1 270 000	1 516 000
Financial Income	5 000	2 000	2 000	3 000
Financial Costs	0	0	1 000	1 000
Financial Balance	5 000	2 000	1 000	2 000
Dividends	0	0	0	0
Net Income	−137 000	1 223 000	991 000	1 184 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	262 000	322 000	346 000
Total Tangible Assets	0	262 000	322 000	346 000
Total Fiancial Fixed Assets	8 225 000	8 165 000	7 275 000	6 915 000
Total Fixed Assets	8 246 000	8 427 000	7 597 000	7 261 000
Stock	0	78 000	96 000	116 000
Total Investments	0	0	0	0
Cash, Bank	1 242 000	1 881 000	1 424 000	863 000
Total Current Assets	1 364 000	1 988 000	1 568 000	986 000
Total Assets	9 610 000	10 415 000	9 165 000	8 247 000
Total Equity	9 610 000	9 747 000	8 674 000	7 683 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	17 000	19 000	19 000
Creditors	0	0	16 000	6 000
Unpaid Taxes	0	134 000	88 000	93 000
Dividends	0	0	0	0
Other Current Debt	0	170 000	88 000	114 000
Total Current Debt	0	651 000	471 000	545 000
Total Equity and Debt	9 610 000	10 415 000	9 165 000	8 247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,43 %	12,55 %	11,42 %	15,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−243,24 %	35,91 %	35,02 %	39,29 %
Current Ratio	-	3,05	3,33	1,81
Quick Ratio	-	3,47	4,18	2,3
Equity Ratio	1	0,94	0,95	0,93
Gross Profit Margin	−5,41 %	93,21 %	93,47 %	93,55 %