HANS & OLAF FYSIOTERAPI AS

0176 OSLO

Finances

Return on Equity

6,66 %

Current Ratio

3,92

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 796 000	7 337 000	7 155 000	4 673 000
Net Income	328 000	542 000	1 346 000	345 000
Total Assets	6 082 000	6 465 000	6 360 000	5 070 000
Total Equity	4 925 000	4 997 000	4 855 000	3 859 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 796 000	7 337 000	7 155 000	4 673 000
Expenditure	6 374 000	6 639 000	5 435 000	4 295 000
Operating Profit	421 000	698 000	1 720 000	377 000
Financial Income	4 000	3 000	11 000	64 000
Financial Costs	0	1 000	2 000	1 000
Financial Balance	4 000	2 000	9 000	63 000
Earnings Before Tax	425 000	700 000	1 729 000	440 000
Tax	97 000	158 000	383 000	95 000
Net Income	328 000	542 000	1 346 000	345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 710 000	1 991 000	2 183 000	683 000
Total Current Assets	4 371 000	4 474 000	4 177 000	4 388 000
Total Assets	6 082 000	6 465 000	6 360 000	5 070 000
Total Retained Equity	4 685 000	4 757 000	4 615 000	3 619 000
Total Equity	4 925 000	4 997 000	4 855 000	3 859 000
Total Long-Term Debt	41 000	48 000	31 000	13 000
Total Current Debt	1 116 000	1 421 000	1 474 000	1 199 000
Total Equity and Debt	6 082 000	6 465 000	6 360 000	5 070 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 796 000	7 337 000	7 155 000	4 673 000
Other Income	0	0	0	0
Revenue	6 796 000	7 337 000	7 155 000	4 673 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 301 000	1 412 000	1 353 000	1 223 000
Depreciation	176 000	174 000	171 000	68 000
Impairment	0	0	0	0
Expenditure	6 374 000	6 639 000	5 435 000	4 295 000
Operating Profit	421 000	698 000	1 720 000	377 000
Financial Income	4 000	3 000	11 000	64 000
Financial Costs	0	1 000	2 000	1 000
Financial Balance	4 000	2 000	9 000	63 000
Dividends	400 000	400 000	350 000	0
Net Income	328 000	542 000	1 346 000	345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	620 000	758 000	897 000	7 000
Machinery and Plant Facilities	29 000	29 000	29 000	29 000
Fixtures	182 000	220 000	224 000	176 000
Total Tangible Assets	831 000	1 007 000	1 149 000	213 000
Total Fiancial Fixed Assets	879 000	984 000	1 034 000	470 000
Total Fixed Assets	1 710 000	1 991 000	2 183 000	683 000
Stock	0	0	0	0
Total Investments	1 094 000	594 000	0	0
Cash, Bank	2 359 000	3 585 000	3 965 000	3 847 000
Total Current Assets	4 371 000	4 474 000	4 177 000	4 388 000
Total Assets	6 082 000	6 465 000	6 360 000	5 070 000
Total Equity	4 925 000	4 997 000	4 855 000	3 859 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 000	48 000	31 000	13 000
Creditors	0	17 000	222 000	153 000
Unpaid Taxes	67 000	85 000	96 000	83 000
Dividends	400 000	400 000	350 000	0
Other Current Debt	945 000	1 178 000	792 000	870 000
Total Current Debt	1 116 000	1 421 000	1 474 000	1 199 000
Total Equity and Debt	6 082 000	6 465 000	6 360 000	5 070 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,66 %	10,85 %	27,72 %	8,94 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	6,19 %	9,51 %	24,04 %	8,07 %
Current Ratio	3,92	3,15	2,83	3,66
Quick Ratio	3,92	3,15	2,83	3,66
Equity Ratio	0,81	0,77	0,76	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %