ØIVIND ANDERSEN FYSIOTERAPI AS

3263 LARVIK

Finances

Return on Equity

7,81 %

Current Ratio

1,09

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 146 000	2 128 000	1 996 000	1 977 000
Net Income	68 000	168 000	−76 000	−34 000
Total Assets	1 747 000	1 750 000	1 043 000	1 073 000
Total Equity	871 000	903 000	734 000	810 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 146 000	2 128 000	1 996 000	1 977 000
Expenditure	2 054 000	1 953 000	2 079 000	2 021 000
Operating Profit	91 000	175 000	−82 000	−43 000
Financial Income	13 000	4 000	6 000	9 000
Financial Costs	16 000	8 000	0	0
Financial Balance	−3 000	−4 000	6 000	9 000
Earnings Before Tax	88 000	171 000	−76 000	−34 000
Tax	20 000	3 000	0	0
Net Income	68 000	168 000	−76 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 297 000	1 392 000	778 000	717 000
Total Current Assets	450 000	358 000	265 000	356 000
Total Assets	1 747 000	1 750 000	1 043 000	1 073 000
Total Retained Equity	841 000	873 000	704 000	780 000
Total Equity	871 000	903 000	734 000	810 000
Total Long-Term Debt	463 000	539 000	0	0
Total Current Debt	413 000	308 000	309 000	263 000
Total Equity and Debt	1 747 000	1 750 000	1 043 000	1 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 146 000	2 128 000	1 996 000	1 977 000
Other Income	0	0	0	0
Revenue	2 146 000	2 128 000	1 996 000	1 977 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 531 000	1 436 000	1 668 000	1 597 000
Depreciation	132 000	61 000	22 000	43 000
Impairment	0	0	0	0
Expenditure	2 054 000	1 953 000	2 079 000	2 021 000
Operating Profit	91 000	175 000	−82 000	−43 000
Financial Income	13 000	4 000	6 000	9 000
Financial Costs	16 000	8 000	0	0
Financial Balance	−3 000	−4 000	6 000	9 000
Dividends	100 000	0	0	0
Net Income	68 000	168 000	−76 000	−34 000

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	474 000	606 000	26 000	21 000
Total Tangible Assets	474 000	606 000	26 000	21 000
Total Fiancial Fixed Assets	824 000	786 000	752 000	696 000
Total Fixed Assets	1 297 000	1 392 000	778 000	717 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	430 000	340 000	215 000	285 000
Total Current Assets	450 000	358 000	265 000	356 000
Total Assets	1 747 000	1 750 000	1 043 000	1 073 000
Total Equity	871 000	903 000	734 000	810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	463 000	539 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	149 000	175 000	149 000	114 000
Dividends	100 000	0	0	0
Other Current Debt	242 000	133 000	160 000	149 000
Total Current Debt	413 000	308 000	309 000	263 000
Total Equity and Debt	1 747 000	1 750 000	1 043 000	1 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,81 %	18,6 %	−10,35 %	−4,2 %
Debt-to-Equity Ratio	0,53	0,6	0	0
Operating Profit Margin	4,24 %	8,22 %	−4,11 %	−2,18 %
Current Ratio	1,09	1,16	0,86	1,35
Quick Ratio	1,09	1,16	0,86	1,35
Equity Ratio	0,5	0,52	0,7	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %