EKEBERG OSTEOPATI AS

0278 OSLO

Finances

Share Ownership

Return on Equity

53,33 %

Current Ratio

5,88

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	227 000	207 000	197 000	290 000
Net Income	32 000	5 000	12 000	−22 000
Total Assets	68 000	46 000	27 000	53 000
Total Equity	60 000	28 000	23 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	227 000	207 000	197 000	290 000
Expenditure	187 000	203 000	185 000	311 000
Operating Profit	41 000	5 000	12 000	−22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	41 000	5 000	12 000	−22 000
Tax	9 000	0	0	0
Net Income	32 000	5 000	12 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	0	0	0
Total Current Assets	47 000	46 000	27 000	53 000
Total Assets	68 000	46 000	27 000	53 000
Total Retained Equity	30 000	−2 000	−7 000	−19 000
Total Equity	60 000	28 000	23 000	11 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	8 000	18 000	4 000	42 000
Total Equity and Debt	68 000	46 000	27 000	53 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	227 000	207 000	197 000	290 000
Other Income	0	0	0	0
Revenue	227 000	207 000	197 000	290 000
Cost of Goods Sold	0	0	0	0
Salary Costs	43 000	77 000	71 000	128 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	187 000	203 000	185 000	311 000
Operating Profit	41 000	5 000	12 000	−22 000
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	32 000	5 000	12 000	−22 000

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	21 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	45 000	21 000	37 000
Total Current Assets	47 000	46 000	27 000	53 000
Total Assets	68 000	46 000	27 000	53 000
Total Equity	60 000	28 000	23 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	0	0	−15 000	3 000
Unpaid Taxes	0	11 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	−1 000	7 000	18 000	39 000
Total Current Debt	8 000	18 000	4 000	42 000
Total Equity and Debt	68 000	46 000	27 000	53 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,33 %	17,86 %	52,17 %	−200 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	18,06 %	2,42 %	6,09 %	−7,59 %
Current Ratio	5,88	2,56	6,75	1,26
Quick Ratio	5,88	2,56	6,75	1,26
Equity Ratio	0,88	0,61	0,85	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %