MANUELLTERAPEUT OG FYSIOTERAPEUT KRISTIN SJO-NILSEN AS

1389 HEGGEDAL

Finances

Share Ownership

Return on Equity

10,62 %

Current Ratio

6,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 877 000	1 957 000	1 845 000	1 962 000
Net Income	115 000	281 000	311 000	307 000
Total Assets	1 287 000	1 198 000	948 000	795 000
Total Equity	1 083 000	967 000	686 000	375 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 877 000	1 957 000	1 845 000	1 962 000
Expenditure	1 726 000	1 593 000	1 443 000	1 568 000
Operating Profit	151 000	364 000	401 000	394 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	2 000	0
Financial Balance	0	−1 000	−2 000	0
Earnings Before Tax	150 000	364 000	400 000	394 000
Tax	35 000	82 000	88 000	87 000
Net Income	115 000	281 000	311 000	307 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	60 000	92 000	95 000
Total Current Assets	1 259 000	1 138 000	856 000	700 000
Total Assets	1 287 000	1 198 000	948 000	795 000
Total Retained Equity	1 060 000	945 000	663 000	352 000
Total Equity	1 083 000	967 000	686 000	375 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	204 000	231 000	261 000	420 000
Total Equity and Debt	1 287 000	1 198 000	948 000	795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 877 000	1 957 000	1 811 000	1 962 000
Other Income	0	0	33 000	0
Revenue	1 877 000	1 957 000	1 845 000	1 962 000
Cost of Goods Sold	0	11 000	0	0
Salary Costs	856 000	753 000	618 000	767 000
Depreciation	31 000	31 000	26 000	24 000
Impairment	0	0	0	0
Expenditure	1 726 000	1 593 000	1 443 000	1 568 000
Operating Profit	151 000	364 000	401 000	394 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	2 000	0
Financial Balance	0	−1 000	−2 000	0
Dividends	0	0	0	0
Net Income	115 000	281 000	311 000	307 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	24 000	47 000	71 000	95 000
Total Intangible Assets	24 000	47 000	71 000	95 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	13 000	20 000	0
Total Tangible Assets	5 000	13 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 000	60 000	92 000	95 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	659 000	778 000	400 000	107 000
Total Current Assets	1 259 000	1 138 000	856 000	700 000
Total Assets	1 287 000	1 198 000	948 000	795 000
Total Equity	1 083 000	967 000	686 000	375 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	3 000	15 000	15 000
Unpaid Taxes	36 000	37 000	31 000	35 000
Dividends	0	0	0	0
Other Current Debt	124 000	109 000	126 000	282 000
Total Current Debt	204 000	231 000	261 000	420 000
Total Equity and Debt	1 287 000	1 198 000	948 000	795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,62 %	29,06 %	45,34 %	81,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,04 %	18,6 %	21,73 %	20,08 %
Current Ratio	6,17	4,93	3,28	1,67
Quick Ratio	6,17	4,93	3,28	1,67
Equity Ratio	0,84	0,81	0,72	0,47
Gross Profit Margin	100 %	99,44 %	100 %	100 %