FRISK HELSE AS

0370 OSLO

Finances

Share Ownership

Return on Equity

41,5 %

Current Ratio

6,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 184 000	5 016 000	4 833 000	4 289 000
Net Income	2 613 000	2 520 000	1 994 000	1 612 000
Total Assets	7 203 000	4 566 000	2 446 000	2 210 000
Total Equity	6 297 000	3 754 000	1 734 000	1 640 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 184 000	5 016 000	4 833 000	4 289 000
Expenditure	1 834 000	1 785 000	2 274 000	2 221 000
Operating Profit	3 350 000	3 231 000	2 559 000	2 068 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	−1 000
Earnings Before Tax	3 350 000	3 231 000	2 557 000	2 067 000
Tax	737 000	711 000	563 000	455 000
Net Income	2 613 000	2 520 000	1 994 000	1 612 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 780 000	64 000	81 000	1 538 000
Total Current Assets	5 423 000	4 502 000	2 365 000	672 000
Total Assets	7 203 000	4 566 000	2 446 000	2 210 000
Total Retained Equity	6 247 000	3 704 000	1 684 000	1 590 000
Total Equity	6 297 000	3 754 000	1 734 000	1 640 000
Total Long-Term Debt	15 000	0	0	52 000
Total Current Debt	891 000	812 000	712 000	517 000
Total Equity and Debt	7 203 000	4 566 000	2 446 000	2 210 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 184 000	5 016 000	4 833 000	4 289 000
Other Income	0	0	0	0
Revenue	5 184 000	5 016 000	4 833 000	4 289 000
Cost of Goods Sold	0	0	0	0
Salary Costs	733 000	695 000	692 000	718 000
Depreciation	13 000	16 000	80 000	88 000
Impairment	0	0	0	0
Expenditure	1 834 000	1 785 000	2 274 000	2 221 000
Operating Profit	3 350 000	3 231 000	2 559 000	2 068 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	−1 000
Dividends	70 000	500 000	1 900 000	475 000
Net Income	2 613 000	2 520 000	1 994 000	1 612 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	52 000	64 000	81 000	1 538 000
Total Intangible Assets	52 000	64 000	81 000	1 538 000
Real Eastate	1 729 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 729 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 780 000	64 000	81 000	1 538 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 385 000	4 486 000	2 336 000	671 000
Total Current Assets	5 423 000	4 502 000	2 365 000	672 000
Total Assets	7 203 000	4 566 000	2 446 000	2 210 000
Total Equity	6 297 000	3 754 000	1 734 000	1 640 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	0	0	52 000
Creditors	58 000	0	0	11 000
Unpaid Taxes	51 000	45 000	40 000	47 000
Dividends	70 000	500 000	1 900 000	475 000
Other Current Debt	59 000	56 000	56 000	56 000
Total Current Debt	891 000	812 000	712 000	517 000
Total Equity and Debt	7 203 000	4 566 000	2 446 000	2 210 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,5 %	67,13 %	114,99 %	98,29 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	64,62 %	64,41 %	52,95 %	48,22 %
Current Ratio	6,09	5,54	3,32	1,3
Quick Ratio	6,09	5,54	3,32	1,3
Equity Ratio	0,87	0,82	0,71	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %