FINNMARK MANUELLTERAPI AS

9952 VARDØ

Finances

Share Ownership

Return on Equity

19,35 %

Current Ratio

−1,8

Debt-to-Equity Ratio

1,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 075 000	2 819 000	2 482 000	2 667 000
Net Income	161 000	198 000	155 000	−195 000
Total Assets	1 694 000	2 366 000	2 006 000	1 605 000
Total Equity	832 000	671 000	473 000	318 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 075 000	2 819 000	2 482 000	2 667 000
Expenditure	2 797 000	2 530 000	2 213 000	2 797 000
Operating Profit	278 000	289 000	269 000	−131 000
Financial Income	0	0	0	0
Financial Costs	68 000	51 000	63 000	66 000
Financial Balance	−68 000	−51 000	−63 000	−66 000
Earnings Before Tax	210 000	238 000	206 000	−196 000
Tax	49 000	41 000	51 000	−2 000
Net Income	161 000	198 000	155 000	−195 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 376 000	1 539 000	1 354 000	1 437 000
Total Current Assets	318 000	827 000	652 000	168 000
Total Assets	1 694 000	2 366 000	2 006 000	1 605 000
Total Retained Equity	802 000	641 000	443 000	288 000
Total Equity	832 000	671 000	473 000	318 000
Total Long-Term Debt	1 040 000	1 386 000	1 207 000	1 020 000
Total Current Debt	−177 000	310 000	325 000	267 000
Total Equity and Debt	1 694 000	2 366 000	2 006 000	1 605 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 075 000	2 757 000	2 476 000	2 667 000
Other Income	0	62 000	6 000	0
Revenue	3 075 000	2 819 000	2 482 000	2 667 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	1 797 000	1 664 000	1 117 000	1 734 000
Depreciation	148 000	107 000	195 000	220 000
Impairment	0	0	0	0
Expenditure	2 797 000	2 530 000	2 213 000	2 797 000
Operating Profit	278 000	289 000	269 000	−131 000
Financial Income	0	0	0	0
Financial Costs	68 000	51 000	63 000	66 000
Financial Balance	−68 000	−51 000	−63 000	−66 000
Dividends	0	0	0	0
Net Income	161 000	198 000	155 000	−195 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 089 000	1 138 000	1 188 000	1 237 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	272 000	370 000	119 000	138 000
Total Tangible Assets	1 361 000	1 508 000	1 307 000	1 375 000
Total Fiancial Fixed Assets	16 000	31 000	47 000	62 000
Total Fixed Assets	1 376 000	1 539 000	1 354 000	1 437 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	27 000	158 000	138 000
Total Current Assets	318 000	827 000	652 000	168 000
Total Assets	1 694 000	2 366 000	2 006 000	1 605 000
Total Equity	832 000	671 000	473 000	318 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 040 000	1 386 000	1 207 000	1 020 000
Creditors	21 000	34 000	37 000	37 000
Unpaid Taxes	64 000	64 000	46 000	58 000
Dividends	0	0	0	0
Other Current Debt	−311 000	170 000	191 000	172 000
Total Current Debt	−177 000	310 000	325 000	267 000
Total Equity and Debt	1 694 000	2 366 000	2 006 000	1 605 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,35 %	29,51 %	32,77 %	−61,32 %
Debt-to-Equity Ratio	1,25	2,07	2,55	3,21
Operating Profit Margin	9,04 %	10,25 %	10,84 %	−4,91 %
Current Ratio	−1,8	2,67	2,01	0,63
Quick Ratio	−1,8	2,67	2,01	0,63
Equity Ratio	0,49	0,28	0,24	0,2
Gross Profit Margin	100 %	100 %	100 %	99,85 %