PSYKIATER BRITT BØRVEN AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

53,83 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 594 000	2 422 000	2 372 000	2 322 000
Net Income	330 000	390 000	469 000	437 000
Total Assets	1 034 000	1 028 000	1 056 000	937 000
Total Equity	613 000	283 000	293 000	224 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 594 000	2 422 000	2 372 000	2 322 000
Expenditure	2 172 000	1 923 000	1 770 000	1 762 000
Operating Profit	422 000	499 000	602 000	560 000
Financial Income	2 000	2 000	2 000	3 000
Financial Costs	0	0	2 000	3 000
Financial Balance	2 000	2 000	0	0
Earnings Before Tax	423 000	500 000	601 000	560 000
Tax	93 000	110 000	132 000	123 000
Net Income	330 000	390 000	469 000	437 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	250 000	250 000	250 000	175 000
Total Current Assets	784 000	778 000	806 000	762 000
Total Assets	1 034 000	1 028 000	1 056 000	937 000
Total Retained Equity	583 000	253 000	263 000	194 000
Total Equity	613 000	283 000	293 000	224 000
Total Long-Term Debt	0	18 000	40 000	34 000
Total Current Debt	421 000	727 000	723 000	679 000
Total Equity and Debt	1 034 000	1 028 000	1 056 000	937 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 594 000	2 422 000	2 372 000	2 322 000
Other Income	0	0	0	0
Revenue	2 594 000	2 422 000	2 372 000	2 322 000
Cost of Goods Sold	1 000	1 000	8 000	1 000
Salary Costs	1 425 000	1 248 000	1 181 000	1 163 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 172 000	1 923 000	1 770 000	1 762 000
Operating Profit	422 000	499 000	602 000	560 000
Financial Income	2 000	2 000	2 000	3 000
Financial Costs	0	0	2 000	3 000
Financial Balance	2 000	2 000	0	0
Dividends	0	400 000	400 000	400 000
Net Income	330 000	390 000	469 000	437 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	250 000	250 000	250 000	175 000
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	0	0	0	0
Total Fixed Assets	250 000	250 000	250 000	175 000
Stock	0	0	0	0
Total Investments	250 000	0	0	0
Cash, Bank	534 000	778 000	806 000	762 000
Total Current Assets	784 000	778 000	806 000	762 000
Total Assets	1 034 000	1 028 000	1 056 000	937 000
Total Equity	613 000	283 000	293 000	224 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	18 000	40 000	34 000
Creditors	0	7 000	0	0
Unpaid Taxes	186 000	94 000	81 000	85 000
Dividends	0	400 000	400 000	400 000
Other Current Debt	142 000	116 000	110 000	71 000
Total Current Debt	421 000	727 000	723 000	679 000
Total Equity and Debt	1 034 000	1 028 000	1 056 000	937 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,83 %	137,81 %	160,07 %	195,09 %
Debt-to-Equity Ratio	0	0,06	0,14	0,15
Operating Profit Margin	16,27 %	20,6 %	25,38 %	24,12 %
Current Ratio	1,86	1,07	1,11	1,12
Quick Ratio	1,86	1,07	1,11	1,12
Equity Ratio	0,59	0,28	0,28	0,24
Gross Profit Margin	99,96 %	99,96 %	99,66 %	99,96 %