FORENINGEN FOR MUSKELSYKE

1394 NESBRU

Finances

Share Ownership

Return on Equity

13,25 %

Current Ratio

3,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 869 000	6 019 000	4 739 000	5 633 000
Net Income	712 000	1 332 000	408 000	597 000
Total Assets	7 473 000	5 323 000	4 898 000	3 512 000
Total Equity	5 373 000	4 661 000	3 328 000	2 920 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 869 000	6 019 000	4 739 000	5 633 000
Expenditure	4 164 000	4 867 000	4 398 000	5 162 000
Operating Profit	705 000	1 151 000	340 000	470 000
Financial Income	72 000	181 000	68 000	127 000
Financial Costs	65 000	0	0	0
Financial Balance	7 000	181 000	68 000	127 000
Earnings Before Tax	712 000	1 332 000	408 000	597 000
Tax	0	0	0	0
Net Income	712 000	1 332 000	408 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	741 000	806 000	659 000	627 000
Total Current Assets	6 732 000	4 518 000	4 239 000	2 885 000
Total Assets	7 473 000	5 323 000	4 898 000	3 512 000
Total Retained Equity	5 373 000	4 661 000	3 328 000	2 920 000
Total Equity	5 373 000	4 661 000	3 328 000	2 920 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 099 000	662 000	1 569 000	591 000
Total Equity and Debt	7 473 000	5 323 000	4 898 000	3 512 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	185 000	173 000	224 000	218 000
Other Income	4 684 000	5 846 000	4 515 000	5 415 000
Revenue	4 869 000	6 019 000	4 739 000	5 633 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 160 000	1 027 000	1 188 000	1 139 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 164 000	4 867 000	4 398 000	5 162 000
Operating Profit	705 000	1 151 000	340 000	470 000
Financial Income	72 000	181 000	68 000	127 000
Financial Costs	65 000	0	0	0
Financial Balance	7 000	181 000	68 000	127 000
Dividends	0	0	0	0
Net Income	712 000	1 332 000	408 000	597 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	741 000	806 000	659 000	627 000
Total Fixed Assets	741 000	806 000	659 000	627 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 523 000	4 389 000	4 187 000	2 778 000
Total Current Assets	6 732 000	4 518 000	4 239 000	2 885 000
Total Assets	7 473 000	5 323 000	4 898 000	3 512 000
Total Equity	5 373 000	4 661 000	3 328 000	2 920 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	14 000	38 000	11 000
Unpaid Taxes	101 000	56 000	76 000	88 000
Dividends	0	0	0	0
Other Current Debt	1 990 000	593 000	1 455 000	493 000
Total Current Debt	2 099 000	662 000	1 569 000	591 000
Total Equity and Debt	7 473 000	5 323 000	4 898 000	3 512 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,25 %	28,58 %	12,26 %	20,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,48 %	19,12 %	7,17 %	8,34 %
Current Ratio	3,21	6,82	2,7	4,88
Quick Ratio	3,21	6,82	2,7	4,88
Equity Ratio	0,72	0,88	0,68	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %