KRISTINE GREEN SANDVIK, MANUELLTERAPEUT OG IDRETTSFYSIOTERAPEUT AS

0884 OSLO

Finances

Share Ownership

Return on Equity

50 %

Current Ratio

0,16

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	365 000	794 000	983 000	0
Net Income	−94 000	−77 000	−39 000	0
Total Assets	135 000	304 000	266 000	24 000
Total Equity	−188 000	−92 000	−15 000	24 000

Income (NOK)	2022	2021	2020
Revenue	365 000	794 000	983 000
Expenditure	459 000	871 000	1 022 000
Operating Profit	−94 000	−77 000	−38 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	−94 000	−77 000	−39 000
Tax	0	0	0
Net Income	−94 000	−77 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	84 000	130 000	177 000	0
Total Current Assets	52 000	174 000	90 000	24 000
Total Assets	135 000	304 000	266 000	24 000
Total Retained Equity	−212 000	−116 000	−39 000	0
Total Equity	−188 000	−92 000	−15 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	323 000	396 000	281 000	0
Total Equity and Debt	135 000	304 000	266 000	24 000

Cash flow (NOK)	2022	2021	2020
Sales Income	365 000	794 000	610 000
Other Income	0	0	373 000
Revenue	365 000	794 000	983 000
Cost of Goods Sold	0	0	0
Salary Costs	277 000	520 000	611 000
Depreciation	47 000	46 000	45 000
Impairment	0	0	0
Expenditure	459 000	871 000	1 022 000
Operating Profit	−94 000	−77 000	−38 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	−94 000	−77 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	59 000	89 000	118 000	0
Total Intangible Assets	59 000	89 000	118 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	41 000	58 000	0
Total Tangible Assets	24 000	41 000	58 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	84 000	130 000	177 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	128 000	44 000	0
Total Current Assets	52 000	174 000	90 000	24 000
Total Assets	135 000	304 000	266 000	24 000
Total Equity	−188 000	−92 000	−15 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	1 000	0
Unpaid Taxes	0	68 000	17 000	0
Dividends	0	0	0	0
Other Current Debt	323 000	325 000	263 000	0
Total Current Debt	323 000	396 000	281 000	0
Total Equity and Debt	135 000	304 000	266 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50 %	83,7 %	260 %	0 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−25,75 %	−9,7 %	−3,87 %	-
Current Ratio	0,16	0,44	0,32	-
Quick Ratio	0,16	0,44	0,32	-
Equity Ratio	−1,39	−0,3	−0,06	1
Gross Profit Margin	100 %	100 %	100 %	-