FYSIOTERAPEUT BJØRN JOHNSEN AS

1710 SARPSBORG

Finances

Return on Equity

24,72 %

Current Ratio

1,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 554 000	2 378 000	2 133 000	2 075 000
Net Income	174 000	258 000	54 000	138 000
Total Assets	1 139 000	1 243 000	1 176 000	1 185 000
Total Equity	704 000	529 000	271 000	418 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 554 000	2 378 000	2 133 000	2 075 000
Expenditure	2 329 000	2 037 000	2 047 000	1 877 000
Operating Profit	226 000	340 000	86 000	198 000
Financial Income	0	0	1 000	0
Financial Costs	4 000	9 000	15 000	24 000
Financial Balance	−4 000	−9 000	−14 000	−24 000
Earnings Before Tax	221 000	331 000	73 000	174 000
Tax	47 000	74 000	19 000	37 000
Net Income	174 000	258 000	54 000	138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	550 000	576 000	579 000	591 000
Total Current Assets	589 000	667 000	598 000	594 000
Total Assets	1 139 000	1 243 000	1 176 000	1 185 000
Total Retained Equity	674 000	499 000	241 000	388 000
Total Equity	704 000	529 000	271 000	418 000
Total Long-Term Debt	0	133 000	233 000	333 000
Total Current Debt	436 000	581 000	671 000	434 000
Total Equity and Debt	1 139 000	1 243 000	1 176 000	1 185 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 368 000	2 378 000	2 116 000	2 075 000
Other Income	187 000	0	17 000	0
Revenue	2 554 000	2 378 000	2 133 000	2 075 000
Cost of Goods Sold	243 000	96 000	126 000	194 000
Salary Costs	1 658 000	1 619 000	1 464 000	1 287 000
Depreciation	26 000	21 000	28 000	61 000
Impairment	0	0	0	0
Expenditure	2 329 000	2 037 000	2 047 000	1 877 000
Operating Profit	226 000	340 000	86 000	198 000
Financial Income	0	0	1 000	0
Financial Costs	4 000	9 000	15 000	24 000
Financial Balance	−4 000	−9 000	−14 000	−24 000
Dividends	0	0	200 000	0
Net Income	174 000	258 000	54 000	138 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	519 000	534 000	549 000	564 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	27 000	14 000	12 000
Total Tangible Assets	535 000	561 000	564 000	576 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	550 000	576 000	579 000	591 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	221 000	146 000	55 000	2 000
Total Current Assets	589 000	667 000	598 000	594 000
Total Assets	1 139 000	1 243 000	1 176 000	1 185 000
Total Equity	704 000	529 000	271 000	418 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	133 000	233 000	333 000
Creditors	45 000	19 000	16 000	86 000
Unpaid Taxes	172 000	209 000	159 000	95 000
Dividends	0	0	200 000	0
Other Current Debt	172 000	280 000	277 000	216 000
Total Current Debt	436 000	581 000	671 000	434 000
Total Equity and Debt	1 139 000	1 243 000	1 176 000	1 185 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,72 %	48,77 %	19,93 %	33,01 %
Debt-to-Equity Ratio	0	0,25	0,86	0,8
Operating Profit Margin	8,85 %	14,3 %	4,03 %	9,54 %
Current Ratio	1,35	1,15	0,89	1,37
Quick Ratio	1,35	1,15	0,89	1,37
Equity Ratio	0,62	0,43	0,23	0,35
Gross Profit Margin	90,49 %	95,96 %	94,09 %	90,65 %