ILEVOLLEN FYSIOTERAPI OG TRENING AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

3,36 %

Current Ratio

1,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	914 000	716 000	519 000	105 000
Net Income	4 000	−10 000	93 000	7 000
Total Assets	235 000	230 000	182 000	48 000
Total Equity	119 000	114 000	124 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	914 000	716 000	519 000	105 000
Expenditure	907 000	726 000	400 000	97 000
Operating Profit	8 000	−10 000	120 000	9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	8 000	−10 000	120 000	9 000
Tax	4 000	0	27 000	2 000
Net Income	4 000	−10 000	93 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	25 000	21 000	15 000
Total Current Assets	227 000	205 000	161 000	33 000
Total Assets	235 000	230 000	182 000	48 000
Total Retained Equity	89 000	84 000	94 000	1 000
Total Equity	119 000	114 000	124 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	116 000	115 000	58 000	16 000
Total Equity and Debt	235 000	230 000	182 000	48 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	843 000	716 000	519 000	105 000
Other Income	71 000	0	0	0
Revenue	914 000	716 000	519 000	105 000
Cost of Goods Sold	0	0	0	8 000
Salary Costs	528 000	489 000	157 000	0
Depreciation	17 000	18 000	10 000	1 000
Impairment	0	0	0	0
Expenditure	907 000	726 000	400 000	97 000
Operating Profit	8 000	−10 000	120 000	9 000
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	4 000	−10 000	93 000	7 000

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	8 000	25 000	21 000	15 000
Total Tangible Assets	8 000	25 000	21 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	25 000	21 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	197 000	176 000	137 000	33 000
Total Current Assets	227 000	205 000	161 000	33 000
Total Assets	235 000	230 000	182 000	48 000
Total Equity	119 000	114 000	124 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	11 000	7 000	15 000
Unpaid Taxes	42 000	43 000	9 000	0
Dividends	0	0	0	0
Other Current Debt	57 000	62 000	15 000	0
Total Current Debt	116 000	115 000	58 000	16 000
Total Equity and Debt	235 000	230 000	182 000	48 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,36 %	−8,77 %	75 %	22,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,88 %	−1,4 %	23,12 %	8,57 %
Current Ratio	1,96	1,78	2,78	2,06
Quick Ratio	1,96	1,78	2,78	2,06
Equity Ratio	0,51	0,5	0,68	0,65
Gross Profit Margin	100 %	100 %	100 %	92,38 %