LOSBYVEIEN LEGESENTER AS

1475 FINSTADJORDET

Finances

Share Ownership

Return on Equity

32,23 %

Current Ratio

2,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 311 000	4 072 000	3 606 000	3 416 000
Net Income	332 000	385 000	158 000	63 000
Total Assets	1 617 000	1 245 000	764 000	522 000
Total Equity	1 030 000	698 000	313 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 311 000	4 072 000	3 606 000	3 416 000
Expenditure	3 886 000	3 577 000	3 402 000	3 349 000
Operating Profit	426 000	495 000	204 000	66 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	426 000	495 000	204 000	66 000
Tax	94 000	110 000	46 000	4 000
Net Income	332 000	385 000	158 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	15 000	26 000	18 000
Total Current Assets	1 609 000	1 230 000	738 000	504 000
Total Assets	1 617 000	1 245 000	764 000	522 000
Total Retained Equity	999 000	668 000	283 000	125 000
Total Equity	1 030 000	698 000	313 000	155 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	587 000	547 000	451 000	367 000
Total Equity and Debt	1 617 000	1 245 000	764 000	522 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 311 000	4 072 000	3 606 000	2 701 000
Other Income	0	0	0	714 000
Revenue	4 311 000	4 072 000	3 606 000	3 416 000
Cost of Goods Sold	0	0	4 000	24 000
Salary Costs	2 099 000	1 978 000	1 791 000	1 806 000
Depreciation	7 000	11 000	11 000	22 000
Impairment	0	0	0	0
Expenditure	3 886 000	3 577 000	3 402 000	3 349 000
Operating Profit	426 000	495 000	204 000	66 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	332 000	385 000	158 000	63 000

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	8 000	15 000	26 000	18 000
Total Tangible Assets	8 000	15 000	26 000	18 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	15 000	26 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 528 000	1 209 000	701 000	335 000
Total Current Assets	1 609 000	1 230 000	738 000	504 000
Total Assets	1 617 000	1 245 000	764 000	522 000
Total Equity	1 030 000	698 000	313 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	66 000	19 000	43 000	46 000
Unpaid Taxes	116 000	106 000	111 000	117 000
Dividends	0	0	0	0
Other Current Debt	312 000	312 000	251 000	201 000
Total Current Debt	587 000	547 000	451 000	367 000
Total Equity and Debt	1 617 000	1 245 000	764 000	522 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,23 %	55,16 %	50,48 %	40,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,88 %	12,16 %	5,66 %	1,93 %
Current Ratio	2,74	2,25	1,64	1,37
Quick Ratio	2,74	2,25	1,64	1,37
Equity Ratio	0,64	0,56	0,41	0,3
Gross Profit Margin	100 %	100 %	99,89 %	99,3 %