SMESTAD LEGESENTER AS

0377 OSLO

Finances

Share Ownership

Return on Equity

0,55 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 073 000	3 645 000	3 876 000	3 647 000
Net Income	1 000	2 000	1 000	8 000
Total Assets	872 000	615 000	690 000	735 000
Total Equity	181 000	179 000	177 000	176 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 073 000	3 645 000	3 876 000	3 647 000
Expenditure	4 071 000	3 642 000	3 869 000	3 638 000
Operating Profit	2 000	3 000	8 000	9 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	5 000	0
Financial Balance	−1 000	0	−5 000	0
Earnings Before Tax	1 000	2 000	2 000	9 000
Tax	0	0	1 000	2 000
Net Income	1 000	2 000	1 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	872 000	615 000	690 000	735 000
Total Assets	872 000	615 000	690 000	735 000
Total Retained Equity	57 000	55 000	53 000	52 000
Total Equity	181 000	179 000	177 000	176 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	691 000	436 000	513 000	559 000
Total Equity and Debt	872 000	615 000	690 000	735 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	299 000	130 000	309 000	717 000
Other Income	3 773 000	3 515 000	3 567 000	2 930 000
Revenue	4 073 000	3 645 000	3 876 000	3 647 000
Cost of Goods Sold	718 000	465 000	741 000	576 000
Salary Costs	1 977 000	1 887 000	1 779 000	1 864 000
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	4 071 000	3 642 000	3 869 000	3 638 000
Operating Profit	2 000	3 000	8 000	9 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	5 000	0
Financial Balance	−1 000	0	−5 000	0
Dividends	0	0	0	0
Net Income	1 000	2 000	1 000	8 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	734 000	359 000	287 000	681 000
Total Current Assets	872 000	615 000	690 000	735 000
Total Assets	872 000	615 000	690 000	735 000
Total Equity	181 000	179 000	177 000	176 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	76 000	128 000	21 000
Unpaid Taxes	152 000	161 000	153 000	136 000
Dividends	0	0	0	0
Other Current Debt	440 000	199 000	232 000	400 000
Total Current Debt	691 000	436 000	513 000	559 000
Total Equity and Debt	872 000	615 000	690 000	735 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,55 %	1,12 %	0,56 %	4,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,05 %	0,08 %	0,21 %	0,25 %
Current Ratio	1,26	1,41	1,35	1,31
Quick Ratio	1,26	1,41	1,35	1,31
Equity Ratio	0,21	0,29	0,26	0,24
Gross Profit Margin	82,37 %	87,24 %	80,88 %	84,21 %