SMESTAD MEDISINSKE SENTER AS

0377 OSLO

Finances

Return on Equity

63,13 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 611 000	3 404 000	2 955 000	2 815 000
Net Income	820 000	569 000	394 000	406 000
Total Assets	2 283 000	1 863 000	1 607 000	1 410 000
Total Equity	1 299 000	879 000	710 000	716 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 611 000	3 404 000	2 955 000	2 815 000
Expenditure	2 561 000	2 481 000	2 455 000	2 300 000
Operating Profit	1 050 000	922 000	500 000	516 000
Financial Income	0	23 000	0	0
Financial Costs	1 000	177 000	0	1 000
Financial Balance	−1 000	−154 000	0	−1 000
Earnings Before Tax	1 050 000	769 000	500 000	515 000
Tax	230 000	200 000	106 000	110 000
Net Income	820 000	569 000	394 000	406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	770 000	746 000	700 000	600 000
Total Current Assets	1 513 000	1 117 000	907 000	810 000
Total Assets	2 283 000	1 863 000	1 607 000	1 410 000
Total Retained Equity	1 199 000	779 000	610 000	616 000
Total Equity	1 299 000	879 000	710 000	716 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	984 000	984 000	897 000	694 000
Total Equity and Debt	2 283 000	1 863 000	1 607 000	1 410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 600 000	3 325 000	617 000	676 000
Other Income	12 000	79 000	2 338 000	2 139 000
Revenue	3 611 000	3 404 000	2 955 000	2 815 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 394 000	1 380 000	1 339 000	1 375 000
Depreciation	12 000	0	0	4 000
Impairment	0	0	0	0
Expenditure	2 561 000	2 481 000	2 455 000	2 300 000
Operating Profit	1 050 000	922 000	500 000	516 000
Financial Income	0	23 000	0	0
Financial Costs	1 000	177 000	0	1 000
Financial Balance	−1 000	−154 000	0	−1 000
Dividends	400 000	400 000	400 000	300 000
Net Income	820 000	569 000	394 000	406 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	200 000	200 000	200 000	200 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	73 000	50 000	50 000	50 000
Total Tangible Assets	73 000	50 000	50 000	50 000
Total Fiancial Fixed Assets	496 000	496 000	450 000	350 000
Total Fixed Assets	770 000	746 000	700 000	600 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 371 000	1 029 000	844 000	734 000
Total Current Assets	1 513 000	1 117 000	907 000	810 000
Total Assets	2 283 000	1 863 000	1 607 000	1 410 000
Total Equity	1 299 000	879 000	710 000	716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	9 000	0	0
Unpaid Taxes	114 000	113 000	93 000	93 000
Dividends	400 000	400 000	400 000	300 000
Other Current Debt	238 000	262 000	297 000	191 000
Total Current Debt	984 000	984 000	897 000	694 000
Total Equity and Debt	2 283 000	1 863 000	1 607 000	1 410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,13 %	64,73 %	55,49 %	56,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,08 %	27,09 %	16,92 %	18,33 %
Current Ratio	1,54	1,14	1,01	1,17
Quick Ratio	1,54	1,14	1,01	1,17
Equity Ratio	0,57	0,47	0,44	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %