MAJA HANSSON PSYKIATRI OG KOGNITIV TERAPI AS

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

92,98 %

Current Ratio

2,2

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020
Revenue	1 805 000	1 654 000	1 697 000
Net Income	318 000	217 000	190 000
Total Assets	659 000	612 000	474 000
Total Equity	342 000	251 000	34 000

Income (NOK)	2022	2021	2020
Revenue	1 805 000	1 654 000	1 697 000
Expenditure	1 398 000	1 376 000	1 449 000
Operating Profit	407 000	278 000	248 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	407 000	278 000	248 000
Tax	90 000	61 000	58 000
Net Income	318 000	217 000	190 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	68 000	68 000	28 000
Total Current Assets	591 000	544 000	446 000
Total Assets	659 000	612 000	474 000
Total Retained Equity	318 000	227 000	10 000
Total Equity	342 000	251 000	34 000
Total Long-Term Debt	48 000	111 000	5 000
Total Current Debt	269 000	249 000	434 000
Total Equity and Debt	659 000	612 000	474 000

Cash flow (NOK)	2022	2021	2020
Sales Income	75 000	76 000	80 000
Other Income	1 729 000	1 578 000	1 617 000
Revenue	1 805 000	1 654 000	1 697 000
Cost of Goods Sold	2 000	1 000	2 000
Salary Costs	912 000	920 000	990 000
Depreciation	21 000	14 000	9 000
Impairment	0	0	0
Expenditure	1 398 000	1 376 000	1 449 000
Operating Profit	407 000	278 000	248 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	227 000	0	180 000
Net Income	318 000	217 000	190 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	68 000	68 000	28 000
Total Tangible Assets	68 000	68 000	28 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	68 000	68 000	28 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	542 000	524 000	375 000
Total Current Assets	591 000	544 000	446 000
Total Assets	659 000	612 000	474 000
Total Equity	342 000	251 000	34 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	48 000	111 000	5 000
Creditors	22 000	9 000	0
Unpaid Taxes	65 000	79 000	79 000
Dividends	227 000	0	180 000
Other Current Debt	91 000	103 000	117 000
Total Current Debt	269 000	249 000	434 000
Total Equity and Debt	659 000	612 000	474 000

Financial indicators	2022	2021	2020
Return on Equity	92,98 %	86,45 %	558,82 %
Debt-to-Equity Ratio	0,14	0,44	0,15
Operating Profit Margin	22,55 %	16,81 %	14,61 %
Current Ratio	2,2	2,18	1,03
Quick Ratio	2,2	2,18	1,03
Equity Ratio	0,52	0,41	0,07
Gross Profit Margin	99,89 %	99,94 %	99,88 %