KURBADETS FYSIKALSKE INSTITUTT AS

0180 OSLO

Finances

Share Ownership

Return on Equity

640 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 868 000	2 784 000	2 621 000	3 056 000
Net Income	640 000	533 000	474 000	696 000
Total Assets	1 080 000	942 000	888 000	1 139 000
Total Equity	100 000	100 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 868 000	2 784 000	2 621 000	3 056 000
Expenditure	2 046 000	2 099 000	2 011 000	2 159 000
Operating Profit	822 000	684 000	609 000	897 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	2 000	5 000
Financial Balance	−2 000	−1 000	−2 000	−5 000
Earnings Before Tax	821 000	683 000	608 000	893 000
Tax	181 000	150 000	134 000	196 000
Net Income	640 000	533 000	474 000	696 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	133 000	72 000	37 000	68 000
Total Current Assets	947 000	870 000	851 000	1 071 000
Total Assets	1 080 000	942 000	888 000	1 139 000
Total Retained Equity	0	0	0	0
Total Equity	100 000	100 000	100 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	980 000	842 000	788 000	1 039 000
Total Equity and Debt	1 080 000	942 000	888 000	1 139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	673 000	672 000	726 000	617 000
Other Income	2 195 000	2 112 000	1 895 000	2 439 000
Revenue	2 868 000	2 784 000	2 621 000	3 056 000
Cost of Goods Sold	0	0	0	0
Salary Costs	858 000	899 000	767 000	835 000
Depreciation	27 000	20 000	26 000	74 000
Impairment	0	0	0	0
Expenditure	2 046 000	2 099 000	2 011 000	2 159 000
Operating Profit	822 000	684 000	609 000	897 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	2 000	5 000
Financial Balance	−2 000	−1 000	−2 000	−5 000
Dividends	640 000	533 000	474 000	697 000
Net Income	640 000	533 000	474 000	696 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	20 000	29 000	34 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	118 000	52 000	7 000	34 000
Total Tangible Assets	118 000	52 000	7 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	133 000	72 000	37 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	816 000	752 000	730 000	975 000
Total Current Assets	947 000	870 000	851 000	1 071 000
Total Assets	1 080 000	942 000	888 000	1 139 000
Total Equity	100 000	100 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	19 000	62 000	12 000
Unpaid Taxes	65 000	44 000	56 000	45 000
Dividends	640 000	533 000	474 000	697 000
Other Current Debt	88 000	105 000	66 000	78 000
Total Current Debt	980 000	842 000	788 000	1 039 000
Total Equity and Debt	1 080 000	942 000	888 000	1 139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	640 %	533 %	474 %	696 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,66 %	24,57 %	23,24 %	29,35 %
Current Ratio	0,97	1,03	1,08	1,03
Quick Ratio	0,97	1,03	1,08	1,03
Equity Ratio	0,09	0,11	0,11	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %