JON OLSEN FYSIO AS

1462 FJELLHAMAR

Finances

Share Ownership

Return on Equity

13,79 %

Current Ratio

7,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 726 000	1 843 000	1 536 000	1 689 000
Net Income	360 000	567 000	347 000	307 000
Total Assets	3 009 000	2 783 000	2 145 000	1 912 000
Total Equity	2 610 000	2 250 000	1 683 000	1 336 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 726 000	1 843 000	1 536 000	1 689 000
Expenditure	1 185 000	1 141 000	1 092 000	1 296 000
Operating Profit	542 000	701 000	445 000	393 000
Financial Income	9 000	22 000	0	1 000
Financial Costs	70 000	0	0	0
Financial Balance	−61 000	22 000	0	1 000
Earnings Before Tax	481 000	723 000	445 000	393 000
Tax	121 000	156 000	98 000	86 000
Net Income	360 000	567 000	347 000	307 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	164 000	205 000	256 000	320 000
Total Current Assets	2 845 000	2 578 000	1 889 000	1 592 000
Total Assets	3 009 000	2 783 000	2 145 000	1 912 000
Total Retained Equity	2 580 000	2 220 000	1 653 000	1 306 000
Total Equity	2 610 000	2 250 000	1 683 000	1 336 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	400 000	533 000	462 000	576 000
Total Equity and Debt	3 009 000	2 783 000	2 145 000	1 912 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 726 000	1 843 000	1 536 000	1 689 000
Other Income	0	0	0	0
Revenue	1 726 000	1 843 000	1 536 000	1 689 000
Cost of Goods Sold	0	0	0	0
Salary Costs	962 000	937 000	920 000	1 128 000
Depreciation	41 000	51 000	64 000	80 000
Impairment	0	0	0	0
Expenditure	1 185 000	1 141 000	1 092 000	1 296 000
Operating Profit	542 000	701 000	445 000	393 000
Financial Income	9 000	22 000	0	1 000
Financial Costs	70 000	0	0	0
Financial Balance	−61 000	22 000	0	1 000
Dividends	0	0	0	0
Net Income	360 000	567 000	347 000	307 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	164 000	205 000	256 000	320 000
Total Intangible Assets	164 000	205 000	256 000	320 000
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	0
Total Fixed Assets	164 000	205 000	256 000	320 000
Stock	0	0	0	0
Total Investments	1 461 000	1 522 000	0	0
Cash, Bank	1 384 000	1 027 000	1 883 000	1 588 000
Total Current Assets	2 845 000	2 578 000	1 889 000	1 592 000
Total Assets	3 009 000	2 783 000	2 145 000	1 912 000
Total Equity	2 610 000	2 250 000	1 683 000	1 336 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	4 000	0	0
Unpaid Taxes	73 000	77 000	87 000	91 000
Dividends	0	0	0	0
Other Current Debt	201 000	296 000	278 000	399 000
Total Current Debt	400 000	533 000	462 000	576 000
Total Equity and Debt	3 009 000	2 783 000	2 145 000	1 912 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,79 %	25,2 %	20,62 %	22,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,4 %	38,04 %	28,97 %	23,27 %
Current Ratio	7,11	4,84	4,09	2,76
Quick Ratio	7,11	4,84	4,09	2,76
Equity Ratio	0,87	0,81	0,78	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %