FYSIOKURS AS

4306 SANDNES

Finances

Return on Equity

21,05 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 772 000	3 280 000	2 633 000	2 492 000
Net Income	531 000	1 365 000	849 000	1 340 000
Total Assets	3 636 000	4 121 000	3 165 000	2 983 000
Total Equity	2 523 000	3 092 000	2 577 000	1 928 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 772 000	3 280 000	2 633 000	2 492 000
Expenditure	2 223 000	1 801 000	1 415 000	1 585 000
Operating Profit	549 000	1 479 000	1 219 000	907 000
Financial Income	200 000	226 000	281 000	635 000
Financial Costs	75 000	0	380 000	0
Financial Balance	125 000	226 000	−99 000	635 000
Earnings Before Tax	674 000	1 705 000	1 121 000	1 542 000
Tax	143 000	341 000	272 000	202 000
Net Income	531 000	1 365 000	849 000	1 340 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 655 000	2 693 000	666 000	262 000
Total Current Assets	981 000	1 429 000	2 499 000	2 720 000
Total Assets	3 636 000	4 121 000	3 165 000	2 983 000
Total Retained Equity	2 493 000	3 062 000	2 547 000	1 898 000
Total Equity	2 523 000	3 092 000	2 577 000	1 928 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 113 000	1 030 000	588 000	1 054 000
Total Equity and Debt	3 636 000	4 121 000	3 165 000	2 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 772 000	3 280 000	2 633 000	2 492 000
Revenue	2 772 000	3 280 000	2 633 000	2 492 000
Cost of Goods Sold	10 000	0	0	0
Salary Costs	1 206 000	1 123 000	715 000	710 000
Depreciation	40 000	47 000	47 000	17 000
Impairment	0	0	0	0
Expenditure	2 223 000	1 801 000	1 415 000	1 585 000
Operating Profit	549 000	1 479 000	1 219 000	907 000
Financial Income	200 000	226 000	281 000	635 000
Financial Costs	75 000	0	380 000	0
Financial Balance	125 000	226 000	−99 000	635 000
Dividends	600 000	500 000	200 000	700 000
Net Income	531 000	1 365 000	849 000	1 340 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	20 000	44 000	68 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	48 000	68 000	91 000	14 000
Total Tangible Assets	48 000	88 000	135 000	82 000
Total Fiancial Fixed Assets	2 607 000	2 605 000	531 000	181 000
Total Fixed Assets	2 655 000	2 693 000	666 000	262 000
Stock	0	0	0	0
Total Investments	487 000	541 000	104 000	1 713 000
Cash, Bank	329 000	645 000	2 344 000	711 000
Total Current Assets	981 000	1 429 000	2 499 000	2 720 000
Total Assets	3 636 000	4 121 000	3 165 000	2 983 000
Total Equity	2 523 000	3 092 000	2 577 000	1 928 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	81 000	5 000	3 000	39 000
Unpaid Taxes	77 000	78 000	41 000	43 000
Dividends	600 000	500 000	200 000	700 000
Other Current Debt	211 000	106 000	71 000	70 000
Total Current Debt	1 113 000	1 030 000	588 000	1 054 000
Total Equity and Debt	3 636 000	4 121 000	3 165 000	2 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,05 %	44,15 %	32,95 %	69,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,81 %	45,09 %	46,3 %	36,4 %
Current Ratio	0,88	1,39	4,25	2,58
Quick Ratio	0,88	1,39	4,25	2,58
Equity Ratio	0,69	0,75	0,81	0,65
Gross Profit Margin	99,64 %	100 %	100 %	100 %