FYSIOTERAPEUT 1 AS

5105 EIDSVÅG I ÅSANE

Finances

Share Ownership

Return on Equity

27,96 %

Current Ratio

2,63

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	902 000	924 000	827 000	988 000
Net Income	78 000	18 000	94 000	11 000
Total Assets	361 000	366 000	317 000	228 000
Total Equity	279 000	202 000	183 000	90 000

Income (NOK)	2022	2021	2020	2019
Revenue	902 000	924 000	827 000	988 000
Expenditure	816 000	906 000	733 000	977 000
Operating Profit	86 000	18 000	93 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	86 000	18 000	94 000	11 000
Tax	9 000	0	0	0
Net Income	78 000	18 000	94 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	136 000	161 000	57 000
Total Current Assets	205 000	230 000	156 000	171 000
Total Assets	361 000	366 000	317 000	228 000
Total Retained Equity	179 000	102 000	83 000	−10 000
Total Equity	279 000	202 000	183 000	90 000
Total Long-Term Debt	4 000	0	0	0
Total Current Debt	78 000	164 000	133 000	138 000
Total Equity and Debt	361 000	366 000	317 000	228 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	902 000	924 000	827 000	988 000
Other Income	0	0	0	0
Revenue	902 000	924 000	827 000	988 000
Cost of Goods Sold	0	0	0	0
Salary Costs	528 000	700 000	474 000	626 000
Depreciation	45 000	25 000	19 000	16 000
Impairment	0	0	0	0
Expenditure	816 000	906 000	733 000	977 000
Operating Profit	86 000	18 000	93 000	11 000
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	78 000	18 000	94 000	11 000

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	156 000	136 000	161 000	57 000
Total Tangible Assets	156 000	136 000	161 000	57 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	156 000	136 000	161 000	57 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	160 000	190 000	145 000	155 000
Total Current Assets	205 000	230 000	156 000	171 000
Total Assets	361 000	366 000	317 000	228 000
Total Equity	279 000	202 000	183 000	90 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	72 000	55 000	132 000	121 000
Dividends	0	0	0	0
Other Current Debt	1 000	110 000	2 000	17 000
Total Current Debt	78 000	164 000	133 000	138 000
Total Equity and Debt	361 000	366 000	317 000	228 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,96 %	8,91 %	51,37 %	12,22 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	9,53 %	1,95 %	11,25 %	1,11 %
Current Ratio	2,63	1,4	1,17	1,24
Quick Ratio	2,63	1,4	1,17	1,24
Equity Ratio	0,77	0,55	0,58	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %