FYSIOTERAPEUT HEGE WESTGAARD AS

5018 BERGEN

Finances

Share Ownership

Return on Equity

39,88 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	977 000	837 000	176 000	276 000
Net Income	69 000	75 000	−6 000	26 000
Total Assets	348 000	335 000	73 000	66 000
Total Equity	173 000	104 000	29 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	977 000	837 000	176 000	276 000
Expenditure	890 000	737 000	184 000	249 000
Operating Profit	86 000	99 000	−7 000	27 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Earnings Before Tax	85 000	99 000	−7 000	27 000
Tax	16 000	24 000	−1 000	1 000
Net Income	69 000	75 000	−6 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	122 000	0	0
Total Current Assets	226 000	213 000	73 000	66 000
Total Assets	348 000	335 000	73 000	66 000
Total Retained Equity	143 000	74 000	−1 000	5 000
Total Equity	173 000	104 000	29 000	35 000
Total Long-Term Debt	48 000	113 000	0	0
Total Current Debt	127 000	119 000	43 000	31 000
Total Equity and Debt	348 000	335 000	73 000	66 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	586 000	514 000	176 000	276 000
Other Income	391 000	322 000	0	0
Revenue	977 000	837 000	176 000	276 000
Cost of Goods Sold	0	0	0	0
Salary Costs	574 000	431 000	151 000	192 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	890 000	737 000	184 000	249 000
Operating Profit	86 000	99 000	−7 000	27 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	69 000	75 000	−6 000	26 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	122 000	122 000	0	0
Total Fixed Assets	122 000	122 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	218 000	204 000	62 000	59 000
Total Current Assets	226 000	213 000	73 000	66 000
Total Assets	348 000	335 000	73 000	66 000
Total Equity	173 000	104 000	29 000	35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 000	113 000	0	0
Creditors	1 000	7 000	1 000	1 000
Unpaid Taxes	54 000	42 000	15 000	11 000
Dividends	0	0	0	0
Other Current Debt	57 000	46 000	28 000	18 000
Total Current Debt	127 000	119 000	43 000	31 000
Total Equity and Debt	348 000	335 000	73 000	66 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,88 %	72,12 %	−20,69 %	74,29 %
Debt-to-Equity Ratio	0,28	1,09	0	0
Operating Profit Margin	8,8 %	11,83 %	−3,98 %	9,78 %
Current Ratio	1,78	1,79	1,7	2,13
Quick Ratio	1,78	1,79	1,7	2,13
Equity Ratio	0,5	0,31	0,4	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %