JENSVOLL FYSIOTERAPI AS

8072 BODØ

Finances

Share Ownership

Return on Equity

5,34 %

Current Ratio

4,1

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 298 000	1 409 000	1 366 000	679 000
Net Income	25 000	154 000	78 000	30 000
Total Assets	555 000	606 000	594 000	542 000
Total Equity	468 000	443 000	259 000	180 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 298 000	1 409 000	1 366 000	679 000
Expenditure	1 262 000	1 203 000	1 253 000	624 000
Operating Profit	36 000	207 000	113 000	56 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	9 000	12 000	17 000
Financial Balance	−3 000	−9 000	−12 000	−16 000
Earnings Before Tax	33 000	198 000	101 000	40 000
Tax	7 000	44 000	23 000	10 000
Net Income	25 000	154 000	78 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	280 000	293 000	333 000	373 000
Total Current Assets	275 000	313 000	261 000	169 000
Total Assets	555 000	606 000	594 000	542 000
Total Retained Equity	288 000	263 000	109 000	30 000
Total Equity	468 000	443 000	259 000	180 000
Total Long-Term Debt	20 000	19 000	226 000	285 000
Total Current Debt	67 000	144 000	109 000	77 000
Total Equity and Debt	555 000	606 000	594 000	542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 119 000	1 206 000	1 221 000	679 000
Other Income	179 000	204 000	145 000	0
Revenue	1 298 000	1 409 000	1 366 000	679 000
Cost of Goods Sold	0	0	0	0
Salary Costs	72 000	62 000	57 000	33 000
Depreciation	44 000	40 000	40 000	27 000
Impairment	0	0	0	0
Expenditure	1 262 000	1 203 000	1 253 000	624 000
Operating Profit	36 000	207 000	113 000	56 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	9 000	12 000	17 000
Financial Balance	−3 000	−9 000	−12 000	−16 000
Dividends	0	0	0	0
Net Income	25 000	154 000	78 000	30 000

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	280 000	293 000	333 000	373 000
Total Tangible Assets	280 000	293 000	333 000	373 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	280 000	293 000	333 000	373 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	270 000	303 000	251 000	166 000
Total Current Assets	275 000	313 000	261 000	169 000
Total Assets	555 000	606 000	594 000	542 000
Total Equity	468 000	443 000	259 000	180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 000	19 000	226 000	285 000
Creditors	49 000	58 000	49 000	35 000
Unpaid Taxes	4 000	3 000	3 000	3 000
Dividends	0	0	0	0
Other Current Debt	7 000	42 000	41 000	39 000
Total Current Debt	67 000	144 000	109 000	77 000
Total Equity and Debt	555 000	606 000	594 000	542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,34 %	34,76 %	30,12 %	16,67 %
Debt-to-Equity Ratio	0,04	0,04	0,87	1,58
Operating Profit Margin	2,77 %	14,69 %	8,27 %	8,25 %
Current Ratio	4,1	2,17	2,39	2,19
Quick Ratio	4,1	2,17	2,39	2,19
Equity Ratio	0,84	0,73	0,44	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %