DR. ANETTE BERGS SPESIALISTPRAKSIS AS

0364 OSLO

Finances

Return on Equity

179,3 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 065 000	5 844 000	5 877 000	5 678 000
Net Income	2 252 000	2 073 000	2 138 000	1 957 000
Total Assets	4 378 000	3 797 000	3 637 000	3 255 000
Total Equity	1 256 000	1 119 000	846 000	587 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 065 000	5 844 000	5 877 000	5 678 000
Expenditure	3 176 000	3 184 000	3 131 000	2 900 000
Operating Profit	2 889 000	2 660 000	2 746 000	2 511 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	1 000
Earnings Before Tax	2 889 000	2 660 000	2 746 000	2 512 000
Tax	637 000	587 000	608 000	555 000
Net Income	2 252 000	2 073 000	2 138 000	1 957 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	124 000	186 000	210 000	311 000
Total Current Assets	4 255 000	3 611 000	3 426 000	2 943 000
Total Assets	4 378 000	3 797 000	3 637 000	3 255 000
Total Retained Equity	1 056 000	919 000	646 000	387 000
Total Equity	1 256 000	1 119 000	846 000	587 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 122 000	2 677 000	2 790 000	2 668 000
Total Equity and Debt	4 378 000	3 797 000	3 637 000	3 255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 065 000	5 842 000	5 877 000	5 678 000
Other Income	0	1 000	0	0
Revenue	6 065 000	5 844 000	5 877 000	5 678 000
Cost of Goods Sold	173 000	220 000	193 000	0
Salary Costs	1 625 000	1 600 000	1 560 000	1 503 000
Depreciation	11 000	3 000	56 000	75 000
Impairment	0	0	0	0
Expenditure	3 176 000	3 184 000	3 131 000	2 900 000
Operating Profit	2 889 000	2 660 000	2 746 000	2 511 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	1 000
Dividends	1 800 000	1 800 000	1 800 000	1 800 000
Net Income	2 252 000	2 073 000	2 138 000	1 957 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	38 000	49 000	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	67 000	78 000	47 000	104 000
Total Tangible Assets	67 000	78 000	47 000	104 000
Total Fiancial Fixed Assets	25 000	70 000	114 000	159 000
Total Fixed Assets	124 000	186 000	210 000	311 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 309 000	2 195 000	2 465 000	2 491 000
Total Current Assets	4 255 000	3 611 000	3 426 000	2 943 000
Total Assets	4 378 000	3 797 000	3 637 000	3 255 000
Total Equity	1 256 000	1 119 000	846 000	587 000
Short-Term Group Debt	0	0	0	121 000
Total Long-Term Debt	0	0	0	0
Creditors	9 000	4 000	50 000	23 000
Unpaid Taxes	114 000	127 000	125 000	112 000
Dividends	1 800 000	1 800 000	1 800 000	1 800 000
Other Current Debt	656 000	171 000	230 000	95 000
Total Current Debt	3 122 000	2 677 000	2 790 000	2 668 000
Total Equity and Debt	4 378 000	3 797 000	3 637 000	3 255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	179,3 %	185,25 %	252,72 %	333,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,63 %	45,52 %	46,72 %	44,22 %
Current Ratio	1,36	1,35	1,23	1,1
Quick Ratio	1,36	1,35	1,23	1,1
Equity Ratio	0,29	0,29	0,23	0,18
Gross Profit Margin	97,15 %	96,24 %	96,72 %	100 %