MIN FOTTERAPEUT AS

8006 BODØ

Finances

Share Ownership

Return on Equity

90 %

Current Ratio

0,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	230 000	47 000	34 000	696 000
Net Income	18 000	−88 000	−128 000	175 000
Total Assets	59 000	60 000	132 000	407 000
Total Equity	20 000	3 000	91 000	219 000

Income (NOK)	2022	2021	2020	2019
Revenue	230 000	47 000	34 000	696 000
Expenditure	212 000	135 000	175 000	472 000
Operating Profit	18 000	−88 000	−141 000	223 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	18 000	−88 000	−141 000	223 000
Tax	0	0	−13 000	49 000
Net Income	18 000	−88 000	−128 000	175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 000	55 000	69 000	83 000
Total Current Assets	18 000	5 000	63 000	324 000
Total Assets	59 000	60 000	132 000	407 000
Total Retained Equity	−10 000	−27 000	61 000	189 000
Total Equity	20 000	3 000	91 000	219 000
Total Long-Term Debt	0	0	0	13 000
Total Current Debt	38 000	57 000	40 000	175 000
Total Equity and Debt	59 000	60 000	132 000	407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	230 000	47 000	34 000	696 000
Other Income	0	0	0	0
Revenue	230 000	47 000	34 000	696 000
Cost of Goods Sold	4 000	0	1 000	10 000
Salary Costs	25 000	70 000	102 000	266 000
Depreciation	14 000	14 000	14 000	14 000
Impairment	0	0	0	0
Expenditure	212 000	135 000	175 000	472 000
Operating Profit	18 000	−88 000	−141 000	223 000
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	18 000	−88 000	−128 000	175 000

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	41 000	55 000	69 000	83 000
Total Tangible Assets	41 000	55 000	69 000	83 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	41 000	55 000	69 000	83 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	5 000	16 000	162 000
Total Current Assets	18 000	5 000	63 000	324 000
Total Assets	59 000	60 000	132 000	407 000
Total Equity	20 000	3 000	91 000	219 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	13 000
Creditors	1 000	1 000	3 000	2 000
Unpaid Taxes	9 000	1 000	13 000	34 000
Dividends	0	0	0	0
Other Current Debt	28 000	55 000	23 000	103 000
Total Current Debt	38 000	57 000	40 000	175 000
Total Equity and Debt	59 000	60 000	132 000	407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90 %	−2 933,33 %	−140,66 %	79,91 %
Debt-to-Equity Ratio	0	0	0	0,06
Operating Profit Margin	7,83 %	−187,23 %	−414,71 %	32,04 %
Current Ratio	0,47	0,09	1,58	1,85
Quick Ratio	0,47	0,09	1,58	1,85
Equity Ratio	0,34	0,05	0,69	0,54
Gross Profit Margin	98,26 %	100 %	97,06 %	98,56 %