BANKGÅRDEN LEGEKONTOR AS

1920 SØRUMSAND

Finances

Share Ownership

Return on Equity

−0,06 %

Current Ratio

1,8

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 896 000	5 441 000	6 415 000	6 851 000
Net Income	−1 000	310 000	250 000	37 000
Total Assets	3 108 000	3 381 000	3 192 000	3 151 000
Total Equity	1 737 000	1 738 000	578 000	328 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 896 000	5 441 000	6 415 000	6 851 000
Expenditure	5 825 000	5 100 000	5 986 000	6 760 000
Operating Profit	70 000	341 000	429 000	91 000
Financial Income	9 000	2 000	1 000	1 000
Financial Costs	63 000	92 000	109 000	44 000
Financial Balance	−54 000	−90 000	−108 000	−43 000
Earnings Before Tax	16 000	252 000	321 000	47 000
Tax	17 000	−58 000	71 000	10 000
Net Income	−1 000	310 000	250 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000 000	2 333 000	2 615 000	2 452 000
Total Current Assets	1 108 000	1 047 000	577 000	699 000
Total Assets	3 108 000	3 381 000	3 192 000	3 151 000
Total Retained Equity	787 000	788 000	478 000	228 000
Total Equity	1 737 000	1 738 000	578 000	328 000
Total Long-Term Debt	756 000	1 089 000	1 829 000	1 646 000
Total Current Debt	616 000	554 000	785 000	1 176 000
Total Equity and Debt	3 108 000	3 381 000	3 192 000	3 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	176 000	34 000	714 000	1 980 000
Other Income	5 719 000	5 407 000	5 701 000	4 871 000
Revenue	5 896 000	5 441 000	6 415 000	6 851 000
Cost of Goods Sold	331 000	336 000	1 068 000	2 454 000
Salary Costs	2 804 000	2 656 000	2 712 000	2 725 000
Depreciation	369 000	360 000	343 000	123 000
Impairment	0	0	0	0
Expenditure	5 825 000	5 100 000	5 986 000	6 760 000
Operating Profit	70 000	341 000	429 000	91 000
Financial Income	9 000	2 000	1 000	1 000
Financial Costs	63 000	92 000	109 000	44 000
Financial Balance	−54 000	−90 000	−108 000	−43 000
Dividends	0	0	0	0
Net Income	−1 000	310 000	250 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	17 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	21 000	25 000	28 000
Fixtures	2 000 000	2 295 000	2 590 000	2 423 000
Total Tangible Assets	2 000 000	2 316 000	2 615 000	2 452 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 000 000	2 333 000	2 615 000	2 452 000
Stock	96 000	79 000	81 000	70 000
Total Investments	0	0	0	0
Cash, Bank	900 000	801 000	426 000	624 000
Total Current Assets	1 108 000	1 047 000	577 000	699 000
Total Assets	3 108 000	3 381 000	3 192 000	3 151 000
Total Equity	1 737 000	1 738 000	578 000	328 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	756 000	1 089 000	1 829 000	1 646 000
Creditors	129 000	35 000	114 000	738 000
Unpaid Taxes	183 000	262 000	180 000	179 000
Dividends	0	0	0	0
Other Current Debt	304 000	257 000	410 000	252 000
Total Current Debt	616 000	554 000	785 000	1 176 000
Total Equity and Debt	3 108 000	3 381 000	3 192 000	3 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,06 %	17,84 %	43,25 %	11,28 %
Debt-to-Equity Ratio	0,44	0,63	3,16	5,02
Operating Profit Margin	1,19 %	6,27 %	6,69 %	1,33 %
Current Ratio	1,8	1,89	0,74	0,59
Quick Ratio	2,13	2,2	0,82	0,63
Equity Ratio	0,56	0,51	0,18	0,1
Gross Profit Margin	94,39 %	93,82 %	83,35 %	64,18 %