MAUDBUKTA LEGEKONTOR AS

1390 VOLLEN

Finances

Share Ownership

Return on Equity

−82,64 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 967 000	3 053 000	2 917 000	3 032 000
Net Income	−200 000	107 000	48 000	−92 000
Total Assets	568 000	762 000	608 000	605 000
Total Equity	242 000	442 000	335 000	286 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 967 000	3 053 000	2 917 000	3 032 000
Expenditure	3 164 000	2 915 000	2 856 000	3 149 000
Operating Profit	−197 000	138 000	62 000	−118 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−197 000	138 000	62 000	−118 000
Tax	4 000	31 000	14 000	−26 000
Net Income	−200 000	107 000	48 000	−92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 000	194 000	175 000	212 000
Total Current Assets	415 000	568 000	434 000	392 000
Total Assets	568 000	762 000	608 000	605 000
Total Retained Equity	6 000	206 000	99 000	50 000
Total Equity	242 000	442 000	335 000	286 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	327 000	320 000	273 000	318 000
Total Equity and Debt	568 000	762 000	608 000	605 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 967 000	3 053 000	2 917 000	3 032 000
Revenue	2 967 000	3 053 000	2 917 000	3 032 000
Cost of Goods Sold	311 000	239 000	288 000	339 000
Salary Costs	1 641 000	1 611 000	1 548 000	1 679 000
Depreciation	37 000	31 000	24 000	30 000
Impairment	0	0	0	0
Expenditure	3 164 000	2 915 000	2 856 000	3 149 000
Operating Profit	−197 000	138 000	62 000	−118 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−200 000	107 000	48 000	−92 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000	20 000	34 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	53 000	89 000	53 000	77 000
Total Tangible Assets	53 000	89 000	53 000	77 000
Total Fiancial Fixed Assets	101 000	101 000	101 000	101 000
Total Fixed Assets	154 000	194 000	175 000	212 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	235 000	145 000	52 000
Total Current Assets	415 000	568 000	434 000	392 000
Total Assets	568 000	762 000	608 000	605 000
Total Equity	242 000	442 000	335 000	286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	42 000	29 000	2 000	39 000
Unpaid Taxes	98 000	112 000	106 000	110 000
Dividends	0	0	0	0
Other Current Debt	187 000	165 000	166 000	170 000
Total Current Debt	327 000	320 000	273 000	318 000
Total Equity and Debt	568 000	762 000	608 000	605 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−82,64 %	24,21 %	14,33 %	−32,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−6,64 %	4,52 %	2,13 %	−3,89 %
Current Ratio	1,27	1,78	1,59	1,23
Quick Ratio	1,27	1,78	1,59	1,23
Equity Ratio	0,43	0,58	0,55	0,47
Gross Profit Margin	89,52 %	92,17 %	90,13 %	88,82 %