DR. JØRGEN WESTBY AS

0160 OSLO

Finances

Return on Equity

107,51 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 177 000	5 851 000	5 297 000	5 221 000
Net Income	1 932 000	853 000	906 000	150 000
Total Assets	2 743 000	1 881 000	1 865 000	1 461 000
Total Equity	1 797 000	695 000	1 042 000	286 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 177 000	5 851 000	5 297 000	5 221 000
Expenditure	3 734 000	4 762 000	4 145 000	5 035 000
Operating Profit	2 443 000	1 089 000	1 151 000	186 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	2 443 000	1 089 000	1 151 000	187 000
Tax	510 000	235 000	246 000	37 000
Net Income	1 932 000	853 000	906 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 224 000	140 000	185 000	206 000
Total Current Assets	1 519 000	1 741 000	1 680 000	1 256 000
Total Assets	2 743 000	1 881 000	1 865 000	1 461 000
Total Retained Equity	1 767 000	665 000	1 012 000	256 000
Total Equity	1 797 000	695 000	1 042 000	286 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	946 000	1 186 000	823 000	1 175 000
Total Equity and Debt	2 743 000	1 881 000	1 865 000	1 461 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 177 000	5 851 000	5 297 000	5 221 000
Other Income	0	0	0	0
Revenue	6 177 000	5 851 000	5 297 000	5 221 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 620 000	3 990 000	3 288 000	4 162 000
Depreciation	199 000	65 000	66 000	96 000
Impairment	0	0	0	0
Expenditure	3 734 000	4 762 000	4 145 000	5 035 000
Operating Profit	2 443 000	1 089 000	1 151 000	186 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	830 000	1 200 000	150 000	0
Net Income	1 932 000	853 000	906 000	150 000

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	1 209 000	140 000	185 000	206 000
Total Tangible Assets	1 209 000	140 000	185 000	206 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	1 224 000	140 000	185 000	206 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 192 000	1 378 000	1 337 000	904 000
Total Current Assets	1 519 000	1 741 000	1 680 000	1 256 000
Total Assets	2 743 000	1 881 000	1 865 000	1 461 000
Total Equity	1 797 000	695 000	1 042 000	286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	0	1 000	1 000
Unpaid Taxes	178 000	587 000	267 000	773 000
Dividends	830 000	1 200 000	150 000	0
Other Current Debt	249 000	363 000	310 000	364 000
Total Current Debt	946 000	1 186 000	823 000	1 175 000
Total Equity and Debt	2 743 000	1 881 000	1 865 000	1 461 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,51 %	122,73 %	86,95 %	52,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,55 %	18,61 %	21,73 %	3,56 %
Current Ratio	1,61	1,47	2,04	1,07
Quick Ratio	1,61	1,47	2,04	1,07
Equity Ratio	0,66	0,37	0,56	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %