SJØSTRØM MANUELLTERAPI AS

3970 LANGESUND

Finances

Share Ownership

Return on Equity

167,13 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 367 000	2 476 000	2 385 000	2 418 000
Net Income	839 000	806 000	944 000	880 000
Total Assets	2 198 000	2 405 000	2 284 000	1 853 000
Total Equity	502 000	663 000	857 000	913 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 367 000	2 476 000	2 385 000	2 418 000
Expenditure	1 285 000	1 441 000	1 175 000	1 300 000
Operating Profit	1 083 000	1 036 000	1 211 000	1 118 000
Financial Income	0	0	1 000	1 000
Financial Costs	7 000	2 000	0	0
Financial Balance	−7 000	−2 000	1 000	1 000
Earnings Before Tax	1 076 000	1 034 000	1 211 000	1 119 000
Tax	237 000	228 000	267 000	239 000
Net Income	839 000	806 000	944 000	880 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	893 000	936 000	470 000	471 000
Total Current Assets	1 305 000	1 469 000	1 814 000	1 382 000
Total Assets	2 198 000	2 405 000	2 284 000	1 853 000
Total Retained Equity	457 000	618 000	812 000	868 000
Total Equity	502 000	663 000	857 000	913 000
Total Long-Term Debt	290 000	330 000	0	0
Total Current Debt	1 407 000	1 412 000	1 427 000	940 000
Total Equity and Debt	2 198 000	2 405 000	2 284 000	1 853 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 364 000	2 315 000	2 150 000	2 183 000
Other Income	3 000	161 000	235 000	234 000
Revenue	2 367 000	2 476 000	2 385 000	2 418 000
Cost of Goods Sold	0	0	0	0
Salary Costs	806 000	1 008 000	844 000	892 000
Depreciation	87 000	50 000	0	0
Impairment	0	0	0	0
Expenditure	1 285 000	1 441 000	1 175 000	1 300 000
Operating Profit	1 083 000	1 036 000	1 211 000	1 118 000
Financial Income	0	0	1 000	1 000
Financial Costs	7 000	2 000	0	0
Financial Balance	−7 000	−2 000	1 000	1 000
Dividends	1 000 000	1 000 000	1 000 000	500 000
Net Income	839 000	806 000	944 000	880 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	5 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	428 000	471 000	0	0
Total Tangible Assets	428 000	471 000	0	0
Total Fiancial Fixed Assets	465 000	465 000	465 000	465 000
Total Fixed Assets	893 000	936 000	470 000	471 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 223 000	1 434 000	1 792 000	1 378 000
Total Current Assets	1 305 000	1 469 000	1 814 000	1 382 000
Total Assets	2 198 000	2 405 000	2 284 000	1 853 000
Total Equity	502 000	663 000	857 000	913 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	290 000	330 000	0	0
Creditors	55 000	35 000	7 000	39 000
Unpaid Taxes	59 000	70 000	60 000	57 000
Dividends	1 000 000	1 000 000	1 000 000	500 000
Other Current Debt	58 000	91 000	94 000	99 000
Total Current Debt	1 407 000	1 412 000	1 427 000	940 000
Total Equity and Debt	2 198 000	2 405 000	2 284 000	1 853 000

Financial indicators	2022	2021	2020	2019
Return on Equity	167,13 %	121,57 %	110,15 %	96,39 %
Debt-to-Equity Ratio	0,58	0,5	0	0
Operating Profit Margin	45,75 %	41,84 %	50,78 %	46,24 %
Current Ratio	0,93	1,04	1,27	1,47
Quick Ratio	0,93	1,04	1,27	1,47
Equity Ratio	0,23	0,28	0,38	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %