NORDSTRAND FYSIOTERAPI OG AKUPUNKTURKLINIKK AS

1162 OSLO

Finances

Share Ownership

Return on Equity

16,11 %

Current Ratio

2,13

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	796 000	705 000	636 000	745 000
Net Income	344 000	178 000	176 000	229 000
Total Assets	3 774 000	3 790 000	3 907 000	4 033 000
Total Equity	2 135 000	1 790 000	1 613 000	1 437 000

Income (NOK)	2022	2021	2020	2019
Revenue	796 000	705 000	636 000	745 000
Expenditure	321 000	407 000	338 000	371 000
Operating Profit	475 000	298 000	298 000	374 000
Financial Income	0	0	0	0
Financial Costs	29 000	62 000	72 000	80 000
Financial Balance	−29 000	−62 000	−72 000	−80 000
Earnings Before Tax	446 000	236 000	226 000	294 000
Tax	102 000	58 000	50 000	65 000
Net Income	344 000	178 000	176 000	229 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 533 000	3 622 000	3 713 000	3 800 000
Total Current Assets	241 000	169 000	194 000	233 000
Total Assets	3 774 000	3 790 000	3 907 000	4 033 000
Total Retained Equity	2 035 000	1 690 000	1 513 000	1 337 000
Total Equity	2 135 000	1 790 000	1 613 000	1 437 000
Total Long-Term Debt	1 526 000	1 937 000	2 236 000	2 520 000
Total Current Debt	113 000	63 000	59 000	76 000
Total Equity and Debt	3 774 000	3 790 000	3 907 000	4 033 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	796 000	705 000	636 000	745 000
Revenue	796 000	705 000	636 000	745 000
Cost of Goods Sold	2 000	0	0	0
Salary Costs	5 000	0	0	1 000
Depreciation	89 000	89 000	89 000	89 000
Impairment	0	0	0	0
Expenditure	321 000	407 000	338 000	371 000
Operating Profit	475 000	298 000	298 000	374 000
Financial Income	0	0	0	0
Financial Costs	29 000	62 000	72 000	80 000
Financial Balance	−29 000	−62 000	−72 000	−80 000
Dividends	0	0	0	0
Net Income	344 000	178 000	176 000	229 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	0
Real Eastate	3 533 000	3 622 000	3 711 000	3 800 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 533 000	3 622 000	3 711 000	3 800 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 533 000	3 622 000	3 713 000	3 800 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	169 000	190 000	189 000
Total Current Assets	241 000	169 000	194 000	233 000
Total Assets	3 774 000	3 790 000	3 907 000	4 033 000
Total Equity	2 135 000	1 790 000	1 613 000	1 437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 526 000	1 937 000	2 236 000	2 520 000
Creditors	0	6 000	6 000	−2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	1 000	0	11 000
Total Current Debt	113 000	63 000	59 000	76 000
Total Equity and Debt	3 774 000	3 790 000	3 907 000	4 033 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,11 %	9,94 %	10,91 %	15,94 %
Debt-to-Equity Ratio	0,71	1,08	1,39	1,75
Operating Profit Margin	59,67 %	42,27 %	46,86 %	50,2 %
Current Ratio	2,13	2,68	3,29	3,07
Quick Ratio	2,13	2,68	3,29	3,07
Equity Ratio	0,57	0,47	0,41	0,36
Gross Profit Margin	99,75 %	100 %	100 %	100 %