TROLLÅSEN LEGESERVICE AS

1410 KOLBOTN

Finances

Return on Equity

5,61 %

Current Ratio

13,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	442 000	302 000	314 000	1 205 000
Net Income	247 000	−3 000	178 000	761 000
Total Assets	4 756 000	4 332 000	4 442 000	4 454 000
Total Equity	4 404 000	4 157 000	4 160 000	3 982 000

Income (NOK)	2022	2021	2020	2019
Revenue	442 000	302 000	314 000	1 205 000
Expenditure	156 000	140 000	127 000	271 000
Operating Profit	286 000	162 000	186 000	934 000
Financial Income	31 000	20 000	42 000	42 000
Financial Costs	1 000	146 000	0	0
Financial Balance	30 000	−126 000	42 000	42 000
Earnings Before Tax	316 000	37 000	228 000	976 000
Tax	69 000	40 000	50 000	215 000
Net Income	247 000	−3 000	178 000	761 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	6 000	6 000	6 000
Total Current Assets	4 750 000	4 326 000	4 436 000	4 448 000
Total Assets	4 756 000	4 332 000	4 442 000	4 454 000
Total Retained Equity	4 304 000	4 057 000	4 060 000	3 882 000
Total Equity	4 404 000	4 157 000	4 160 000	3 982 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	352 000	175 000	282 000	472 000
Total Equity and Debt	4 756 000	4 332 000	4 442 000	4 454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	442 000	302 000	314 000	1 205 000
Other Income	0	0	0	0
Revenue	442 000	302 000	314 000	1 205 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	156 000	140 000	127 000	271 000
Operating Profit	286 000	162 000	186 000	934 000
Financial Income	31 000	20 000	42 000	42 000
Financial Costs	1 000	146 000	0	0
Financial Balance	30 000	−126 000	42 000	42 000
Dividends	0	0	0	0
Net Income	247 000	−3 000	178 000	761 000

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	6 000	6 000	6 000	6 000
Total Fixed Assets	6 000	6 000	6 000	6 000
Stock	0	0	0	0
Total Investments	2 006 000	451 000	637 000	637 000
Cash, Bank	2 624 000	3 771 000	3 728 000	3 629 000
Total Current Assets	4 750 000	4 326 000	4 436 000	4 448 000
Total Assets	4 756 000	4 332 000	4 442 000	4 454 000
Total Equity	4 404 000	4 157 000	4 160 000	3 982 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	149 000
Dividends	0	0	0	0
Other Current Debt	283 000	135 000	232 000	108 000
Total Current Debt	352 000	175 000	282 000	472 000
Total Equity and Debt	4 756 000	4 332 000	4 442 000	4 454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,61 %	−0,07 %	4,28 %	19,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	64,71 %	53,64 %	59,24 %	77,51 %
Current Ratio	13,49	24,72	15,73	9,42
Quick Ratio	13,49	24,72	15,73	9,42
Equity Ratio	0,93	0,96	0,94	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %