MIDTBYEN ØYEKLINIKK AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

125,62 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 844 000	8 176 000	6 405 000	7 097 000
Net Income	2 319 000	2 011 000	1 183 000	1 747 000
Total Assets	5 227 000	4 823 000	4 666 000	5 159 000
Total Equity	1 846 000	1 526 000	2 315 000	2 632 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 844 000	8 176 000	6 405 000	7 097 000
Expenditure	5 879 000	5 596 000	4 889 000	4 858 000
Operating Profit	2 966 000	2 579 000	1 516 000	2 239 000
Financial Income	9 000	2 000	3 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	9 000	2 000	2 000	6 000
Earnings Before Tax	2 974 000	2 581 000	1 518 000	2 245 000
Tax	655 000	570 000	335 000	497 000
Net Income	2 319 000	2 011 000	1 183 000	1 747 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 269 000	1 704 000	2 005 000	2 502 000
Total Current Assets	3 957 000	3 119 000	2 660 000	2 657 000
Total Assets	5 227 000	4 823 000	4 666 000	5 159 000
Total Retained Equity	1 815 000	1 496 000	2 284 000	2 602 000
Total Equity	1 846 000	1 526 000	2 315 000	2 632 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 381 000	3 296 000	2 351 000	2 526 000
Total Equity and Debt	5 227 000	4 823 000	4 666 000	5 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	956 000	944 000	989 000	1 133 000
Other Income	7 889 000	7 231 000	5 416 000	5 964 000
Revenue	8 844 000	8 176 000	6 405 000	7 097 000
Cost of Goods Sold	165 000	119 000	143 000	79 000
Salary Costs	3 339 000	2 968 000	2 247 000	2 276 000
Depreciation	627 000	736 000	860 000	909 000
Impairment	0	0	0	0
Expenditure	5 879 000	5 596 000	4 889 000	4 858 000
Operating Profit	2 966 000	2 579 000	1 516 000	2 239 000
Financial Income	9 000	2 000	3 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	9 000	2 000	2 000	6 000
Dividends	2 000 000	2 800 000	1 500 000	1 500 000
Net Income	2 319 000	2 011 000	1 183 000	1 747 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	272 000	240 000	219 000	192 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	998 000	1 464 000	1 787 000	2 309 000
Total Tangible Assets	998 000	1 464 000	1 787 000	2 309 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 269 000	1 704 000	2 005 000	2 502 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 819 000	2 939 000	2 414 000	2 391 000
Total Current Assets	3 957 000	3 119 000	2 660 000	2 657 000
Total Assets	5 227 000	4 823 000	4 666 000	5 159 000
Total Equity	1 846 000	1 526 000	2 315 000	2 632 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	82 000	119 000	114 000
Unpaid Taxes	205 000	494 000	146 000	148 000
Dividends	2 000 000	2 800 000	1 500 000	1 500 000
Other Current Debt	435 000	330 000	225 000	244 000
Total Current Debt	3 381 000	3 296 000	2 351 000	2 526 000
Total Equity and Debt	5 227 000	4 823 000	4 666 000	5 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,62 %	131,78 %	51,1 %	66,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	33,54 %	31,54 %	23,67 %	31,55 %
Current Ratio	1,17	0,95	1,13	1,05
Quick Ratio	1,17	0,95	1,13	1,05
Equity Ratio	0,35	0,32	0,5	0,51
Gross Profit Margin	98,13 %	98,54 %	97,77 %	98,89 %