HØVDINGGÅRDEN LEGEKONTOR AS

7725 STEINKJER

Finances

Return on Equity

−25,42 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 479 000	8 790 000	8 344 000	8 248 000
Net Income	−106 000	−48 000	304 000	243 000
Total Assets	1 827 000	1 593 000	1 849 000	1 765 000
Total Equity	417 000	524 000	572 000	268 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 479 000	8 790 000	8 344 000	8 248 000
Expenditure	9 596 000	8 838 000	7 960 000	8 014 000
Operating Profit	−116 000	−48 000	384 000	234 000
Financial Income	10 000	1 000	5 000	11 000
Financial Costs	0	0	0	0
Financial Balance	10 000	1 000	5 000	11 000
Earnings Before Tax	−106 000	−48 000	389 000	245 000
Tax	0	0	85 000	3 000
Net Income	−106 000	−48 000	304 000	243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	243 000	276 000	312 000
Total Current Assets	1 671 000	1 350 000	1 573 000	1 453 000
Total Assets	1 827 000	1 593 000	1 849 000	1 765 000
Total Retained Equity	275 000	382 000	429 000	125 000
Total Equity	417 000	524 000	572 000	268 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 410 000	1 069 000	1 278 000	1 497 000
Total Equity and Debt	1 827 000	1 593 000	1 849 000	1 765 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 106 000	3 806 000	3 798 000	3 708 000
Other Income	5 373 000	4 985 000	4 546 000	4 540 000
Revenue	9 479 000	8 790 000	8 344 000	8 248 000
Cost of Goods Sold	2 468 000	2 195 000	2 178 000	2 508 000
Salary Costs	3 658 000	3 215 000	2 835 000	2 885 000
Depreciation	104 000	95 000	90 000	72 000
Impairment	0	0	0	0
Expenditure	9 596 000	8 838 000	7 960 000	8 014 000
Operating Profit	−116 000	−48 000	384 000	234 000
Financial Income	10 000	1 000	5 000	11 000
Financial Costs	0	0	0	0
Financial Balance	10 000	1 000	5 000	11 000
Dividends	0	0	0	0
Net Income	−106 000	−48 000	304 000	243 000

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	156 000	243 000	276 000	312 000
Total Tangible Assets	156 000	243 000	276 000	312 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	156 000	243 000	276 000	312 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 059 000	576 000	909 000	975 000
Total Current Assets	1 671 000	1 350 000	1 573 000	1 453 000
Total Assets	1 827 000	1 593 000	1 849 000	1 765 000
Total Equity	417 000	524 000	572 000	268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	295 000	405 000	534 000	1 030 000
Unpaid Taxes	168 000	189 000	206 000	171 000
Dividends	0	0	0	0
Other Current Debt	947 000	474 000	454 000	294 000
Total Current Debt	1 410 000	1 069 000	1 278 000	1 497 000
Total Equity and Debt	1 827 000	1 593 000	1 849 000	1 765 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,42 %	−9,16 %	53,15 %	90,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,22 %	−0,55 %	4,6 %	2,84 %
Current Ratio	1,19	1,26	1,23	0,97
Quick Ratio	1,19	1,26	1,23	0,97
Equity Ratio	0,23	0,33	0,31	0,15
Gross Profit Margin	73,96 %	75,03 %	73,9 %	69,59 %