FRISK LEGEKONTOR AS

0579 OSLO

Finances

Return on Equity

287,03 %

Current Ratio

0,72

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 896 000	5 206 000	3 747 000	2 320 000
Net Income	996 000	798 000	1 936 000	815 000
Total Assets	1 405 000	1 890 000	2 342 000	1 912 000
Total Equity	347 000	948 000	1 650 000	1 286 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 896 000	5 206 000	3 747 000	2 320 000
Expenditure	3 835 000	2 654 000	1 958 000	1 225 000
Operating Profit	2 061 000	2 552 000	1 789 000	1 095 000
Financial Income	0	41 000	541 000	1 000
Financial Costs	612 000	1 219 000	7 000	7 000
Financial Balance	−612 000	−1 178 000	534 000	−6 000
Earnings Before Tax	1 449 000	1 374 000	2 323 000	1 089 000
Tax	453 000	576 000	387 000	274 000
Net Income	996 000	798 000	1 936 000	815 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	651 000	787 000	930 000	300 000
Total Current Assets	754 000	1 102 000	1 412 000	1 612 000
Total Assets	1 405 000	1 890 000	2 342 000	1 912 000
Total Retained Equity	317 000	918 000	1 620 000	1 256 000
Total Equity	347 000	948 000	1 650 000	1 286 000
Total Long-Term Debt	5 000	5 000	7 000	94 000
Total Current Debt	1 053 000	936 000	684 000	531 000
Total Equity and Debt	1 405 000	1 890 000	2 342 000	1 912 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 896 000	5 205 000	3 747 000	2 320 000
Other Income	0	1 000	0	0
Revenue	5 896 000	5 206 000	3 747 000	2 320 000
Cost of Goods Sold	1 001 000	0	119 000	0
Salary Costs	1 144 000	895 000	1 068 000	1 025 000
Depreciation	136 000	163 000	215 000	50 000
Impairment	0	0	0	0
Expenditure	3 835 000	2 654 000	1 958 000	1 225 000
Operating Profit	2 061 000	2 552 000	1 789 000	1 095 000
Financial Income	0	41 000	541 000	1 000
Financial Costs	612 000	1 219 000	7 000	7 000
Financial Balance	−612 000	−1 178 000	534 000	−6 000
Dividends	1 597 000	0	0	611 000
Net Income	996 000	798 000	1 936 000	815 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	509 000	636 000	790 000	200 000
Total Intangible Assets	509 000	636 000	790 000	200 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	51 000	40 000	0
Total Tangible Assets	42 000	51 000	40 000	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	651 000	787 000	930 000	300 000
Stock	0	0	0	0
Total Investments	185 000	847 000	1 145 000	303 000
Cash, Bank	430 000	118 000	128 000	1 121 000
Total Current Assets	754 000	1 102 000	1 412 000	1 612 000
Total Assets	1 405 000	1 890 000	2 342 000	1 912 000
Total Equity	347 000	948 000	1 650 000	1 286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	5 000	7 000	94 000
Creditors	85 000	250 000	9 000	4 000
Unpaid Taxes	79 000	71 000	88 000	54 000
Dividends	1 597 000	0	0	611 000
Other Current Debt	436 000	45 000	199 000	199 000
Total Current Debt	1 053 000	936 000	684 000	531 000
Total Equity and Debt	1 405 000	1 890 000	2 342 000	1 912 000

Financial indicators	2022	2021	2020	2019
Return on Equity	287,03 %	84,18 %	117,33 %	63,37 %
Debt-to-Equity Ratio	0,01	0,01	0	0,07
Operating Profit Margin	34,96 %	49,02 %	47,74 %	47,2 %
Current Ratio	0,72	1,18	2,06	3,04
Quick Ratio	0,72	1,18	2,06	3,04
Equity Ratio	0,25	0,5	0,7	0,67
Gross Profit Margin	83,02 %	100 %	96,82 %	100 %