OSLO MEDICAL CENTER AS

0184 OSLO

Finances

Share Ownership

Return on Equity

207,64 %

Current Ratio

0,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 703 000	1 268 000	1 129 000	2 077 000
Net Income	299 000	−86 000	−112 000	−13 000
Total Assets	519 000	550 000	548 000	682 000
Total Equity	144 000	−131 000	−45 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 703 000	1 268 000	1 129 000	2 077 000
Expenditure	1 350 000	1 377 000	1 273 000	2 092 000
Operating Profit	352 000	−110 000	−144 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	352 000	−110 000	−144 000	−17 000
Tax	53 000	−24 000	−32 000	−4 000
Net Income	299 000	−86 000	−112 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	512 000	549 000	524 000	640 000
Total Current Assets	7 000	1 000	24 000	41 000
Total Assets	519 000	550 000	548 000	682 000
Total Retained Equity	144 000	−86 000	−45 000	67 000
Total Equity	144 000	−131 000	−45 000	67 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	375 000	681 000	593 000	615 000
Total Equity and Debt	519 000	550 000	548 000	682 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 682 000	1 247 000	1 129 000	2 077 000
Other Income	21 000	21 000	0	0
Revenue	1 703 000	1 268 000	1 129 000	2 077 000
Cost of Goods Sold	962 000	1 162 000	1 190 000	1 009 000
Salary Costs	285 000	206 000	83 000	0
Depreciation	0	0	0	128 000
Impairment	0	0	0	0
Expenditure	1 350 000	1 377 000	1 273 000	2 092 000
Operating Profit	352 000	−110 000	−144 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	299 000	−86 000	−112 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	512 000	512 000	512 000	512 000
Total Intangible Assets	512 000	549 000	524 000	516 000
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	125 000
Total Fixed Assets	512 000	549 000	524 000	640 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	1 000	1 000	5 000
Total Current Assets	7 000	1 000	24 000	41 000
Total Assets	519 000	550 000	548 000	682 000
Total Equity	144 000	−131 000	−45 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	4 000	11 000	32 000	0
Dividends	0	0	0	0
Other Current Debt	330 000	670 000	561 000	615 000
Total Current Debt	375 000	681 000	593 000	615 000
Total Equity and Debt	519 000	550 000	548 000	682 000

Financial indicators	2022	2021	2020	2019
Return on Equity	207,64 %	65,65 %	248,89 %	−19,4 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	20,67 %	−8,68 %	−12,75 %	−0,77 %
Current Ratio	0,02	0	0,04	0,07
Quick Ratio	0,02	0	0,04	0,07
Equity Ratio	0,28	−0,24	−0,08	0,1
Gross Profit Margin	43,51 %	8,36 %	−5,4 %	51,42 %