SOLBERGELVA FYSIO- OG MANUELL TERAPI AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

28,57 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 005 000	946 000	900 000	848 000
Net Income	36 000	72 000	19 000	−14 000
Total Assets	151 000	123 000	111 000	148 000
Total Equity	126 000	90 000	17 000	−2 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 005 000	946 000	900 000	848 000
Expenditure	952 000	849 000	878 000	861 000
Operating Profit	53 000	97 000	22 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	53 000	97 000	22 000	−14 000
Tax	17 000	25 000	3 000	0
Net Income	36 000	72 000	19 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	110 000	56 000	96 000	136 000
Total Current Assets	41 000	67 000	14 000	12 000
Total Assets	151 000	123 000	111 000	148 000
Total Retained Equity	96 000	60 000	−13 000	−32 000
Total Equity	126 000	90 000	17 000	−2 000
Total Long-Term Debt	0	0	3 000	0
Total Current Debt	25 000	33 000	90 000	150 000
Total Equity and Debt	151 000	123 000	111 000	148 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 000	0	2 000	1 000
Other Income	1 003 000	946 000	898 000	847 000
Revenue	1 005 000	946 000	900 000	848 000
Cost of Goods Sold	10 000	17 000	7 000	9 000
Salary Costs	13 000	9 000	1 000	0
Depreciation	52 000	40 000	40 000	40 000
Impairment	0	0	0	0
Expenditure	952 000	849 000	878 000	861 000
Operating Profit	53 000	97 000	22 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	36 000	72 000	19 000	−14 000

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	110 000	56 000	96 000	136 000
Total Tangible Assets	110 000	56 000	96 000	136 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	110 000	56 000	96 000	136 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	53 000	3 000	1 000
Total Current Assets	41 000	67 000	14 000	12 000
Total Assets	151 000	123 000	111 000	148 000
Total Equity	126 000	90 000	17 000	−2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	0
Creditors	8 000	0	90 000	150 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	6 000	0	0
Total Current Debt	25 000	33 000	90 000	150 000
Total Equity and Debt	151 000	123 000	111 000	148 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,57 %	80 %	111,76 %	700 %
Debt-to-Equity Ratio	0	0	0,18	−0
Operating Profit Margin	5,27 %	10,25 %	2,44 %	−1,65 %
Current Ratio	1,64	2,03	0,16	0,08
Quick Ratio	1,64	2,03	0,16	0,08
Equity Ratio	0,83	0,73	0,15	−0,01
Gross Profit Margin	99 %	98,2 %	99,22 %	98,94 %