AXIS OSTEOPATI & FYSIOTERAPI AS

5281 VALESTRANDSFOSSEN

Finances

Return on Equity

16,65 %

Current Ratio

7,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 036 000	1 168 000	983 000	1 209 000
Net Income	184 000	142 000	136 000	251 000
Total Assets	1 262 000	1 091 000	1 019 000	923 000
Total Equity	1 105 000	921 000	879 000	742 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 036 000	1 168 000	983 000	1 209 000
Expenditure	809 000	1 021 000	841 000	919 000
Operating Profit	227 000	147 000	143 000	290 000
Financial Income	10 000	2 000	5 000	4 000
Financial Costs	0	0	0	0
Financial Balance	10 000	2 000	5 000	4 000
Earnings Before Tax	236 000	149 000	148 000	294 000
Tax	53 000	7 000	12 000	42 000
Net Income	184 000	142 000	136 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	61 000	76 000	92 000
Total Current Assets	1 201 000	1 030 000	943 000	831 000
Total Assets	1 262 000	1 091 000	1 019 000	923 000
Total Retained Equity	1 075 000	891 000	849 000	712 000
Total Equity	1 105 000	921 000	879 000	742 000
Total Long-Term Debt	0	1 000	0	2 000
Total Current Debt	157 000	169 000	141 000	179 000
Total Equity and Debt	1 262 000	1 091 000	1 019 000	923 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 036 000	1 168 000	983 000	1 209 000
Other Income	0	0	0	0
Revenue	1 036 000	1 168 000	983 000	1 209 000
Cost of Goods Sold	0	1 000	10 000	0
Salary Costs	535 000	875 000	687 000	634 000
Depreciation	16 000	15 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	809 000	1 021 000	841 000	919 000
Operating Profit	227 000	147 000	143 000	290 000
Financial Income	10 000	2 000	5 000	4 000
Financial Costs	0	0	0	0
Financial Balance	10 000	2 000	5 000	4 000
Dividends	0	0	0	0
Net Income	184 000	142 000	136 000	251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	31 000	46 000	61 000
Total Tangible Assets	30 000	31 000	46 000	61 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	60 000	61 000	76 000	92 000
Stock	14 000	14 000	14 000	14 000
Total Investments	0	0	0	0
Cash, Bank	1 148 000	840 000	792 000	801 000
Total Current Assets	1 201 000	1 030 000	943 000	831 000
Total Assets	1 262 000	1 091 000	1 019 000	923 000
Total Equity	1 105 000	921 000	879 000	742 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	2 000
Creditors	10 000	20 000	9 000	10 000
Unpaid Taxes	53 000	68 000	55 000	40 000
Dividends	0	0	0	0
Other Current Debt	40 000	75 000	62 000	86 000
Total Current Debt	157 000	169 000	141 000	179 000
Total Equity and Debt	1 262 000	1 091 000	1 019 000	923 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,65 %	15,42 %	15,47 %	33,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,91 %	12,59 %	14,55 %	23,99 %
Current Ratio	7,65	6,09	6,69	4,64
Quick Ratio	8,4	6,65	7,43	5,04
Equity Ratio	0,88	0,84	0,86	0,8
Gross Profit Margin	100 %	99,91 %	98,98 %	100 %