GRENSEN FYSIOTERAPI AS

1779 HALDEN

Finances

Share Ownership

Return on Equity

9,64 %

Current Ratio

1,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 242 000	1 250 000	1 134 000	1 058 000
Net Income	16 000	1 000	22 000	10 000
Total Assets	333 000	336 000	325 000	270 000
Total Equity	166 000	151 000	150 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 242 000	1 250 000	1 134 000	1 058 000
Expenditure	1 222 000	1 249 000	1 105 000	1 010 000
Operating Profit	20 000	1 000	28 000	48 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	22 000
Financial Balance	0	0	0	−22 000
Earnings Before Tax	21 000	1 000	28 000	26 000
Tax	5 000	0	6 000	15 000
Net Income	16 000	1 000	22 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	66 000	33 000	67 000
Total Current Assets	286 000	270 000	292 000	203 000
Total Assets	333 000	336 000	325 000	270 000
Total Retained Equity	136 000	121 000	120 000	98 000
Total Equity	166 000	151 000	150 000	128 000
Total Long-Term Debt	0	1 000	0	1 000
Total Current Debt	167 000	184 000	174 000	141 000
Total Equity and Debt	333 000	336 000	325 000	270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 072 000	1 082 000	970 000	980 000
Other Income	170 000	168 000	164 000	78 000
Revenue	1 242 000	1 250 000	1 134 000	1 058 000
Cost of Goods Sold	0	0	0	0
Salary Costs	908 000	941 000	785 000	718 000
Depreciation	19 000	12 000	34 000	42 000
Impairment	0	0	0	0
Expenditure	1 222 000	1 249 000	1 105 000	1 010 000
Operating Profit	20 000	1 000	28 000	48 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	22 000
Financial Balance	0	0	0	−22 000
Dividends	0	0	0	0
Net Income	16 000	1 000	22 000	10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	25 000
Total Intangible Assets	0	0	0	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	47 000	66 000	33 000	42 000
Total Tangible Assets	47 000	66 000	33 000	42 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	47 000	66 000	33 000	67 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	271 000	269 000	287 000	198 000
Total Current Assets	286 000	270 000	292 000	203 000
Total Assets	333 000	336 000	325 000	270 000
Total Equity	166 000	151 000	150 000	128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	1 000
Creditors	1 000	4 000	9 000	5 000
Unpaid Taxes	88 000	106 000	98 000	65 000
Dividends	0	0	0	0
Other Current Debt	72 000	75 000	61 000	57 000
Total Current Debt	167 000	184 000	174 000	141 000
Total Equity and Debt	333 000	336 000	325 000	270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,64 %	0,66 %	14,67 %	7,81 %
Debt-to-Equity Ratio	0	0,01	0	0,01
Operating Profit Margin	1,61 %	0,08 %	2,47 %	4,54 %
Current Ratio	1,71	1,47	1,68	1,44
Quick Ratio	1,71	1,47	1,68	1,44
Equity Ratio	0,5	0,45	0,46	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %