ANT FYSIO- OG MANUELLTERAPI AS

7600 LEVANGER

Finances

Return on Equity

11,26 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 670 000	1 537 000	1 710 000	1 397 000
Net Income	308 000	151 000	257 000	125 000
Total Assets	4 151 000	2 699 000	2 616 000	2 311 000
Total Equity	2 735 000	2 428 000	2 276 000	2 134 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 670 000	1 537 000	1 710 000	1 397 000
Expenditure	1 354 000	1 344 000	1 378 000	1 238 000
Operating Profit	316 000	194 000	332 000	159 000
Financial Income	88 000	1 000	0	2 000
Financial Costs	4 000	0	3 000	0
Financial Balance	84 000	1 000	−3 000	2 000
Earnings Before Tax	400 000	194 000	330 000	161 000
Tax	93 000	43 000	73 000	36 000
Net Income	308 000	151 000	257 000	125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 044 000	830 000	456 000	37 000
Total Current Assets	3 107 000	1 870 000	2 160 000	2 275 000
Total Assets	4 151 000	2 699 000	2 616 000	2 311 000
Total Retained Equity	2 635 000	2 328 000	2 176 000	2 034 000
Total Equity	2 735 000	2 428 000	2 276 000	2 134 000
Total Long-Term Debt	0	8 000	1 000	0
Total Current Debt	1 416 000	264 000	339 000	177 000
Total Equity and Debt	4 151 000	2 699 000	2 616 000	2 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 614 000	1 537 000	1 675 000	1 397 000
Other Income	56 000	0	35 000	0
Revenue	1 670 000	1 537 000	1 710 000	1 397 000
Cost of Goods Sold	21 000	16 000	0	0
Salary Costs	856 000	842 000	707 000	841 000
Depreciation	24 000	24 000	21 000	0
Impairment	0	0	0	0
Expenditure	1 354 000	1 344 000	1 378 000	1 238 000
Operating Profit	316 000	194 000	332 000	159 000
Financial Income	88 000	1 000	0	2 000
Financial Costs	4 000	0	3 000	0
Financial Balance	84 000	1 000	−3 000	2 000
Dividends	0	0	0	0
Net Income	308 000	151 000	257 000	125 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	42 000	0	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	50 000	74 000	98 000	0
Fixtures	436 000	0	0	0
Total Tangible Assets	486 000	74 000	98 000	0
Total Fiancial Fixed Assets	517 000	756 000	358 000	35 000
Total Fixed Assets	1 044 000	830 000	456 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	476 000	487 000	1 345 000	2 148 000
Total Current Assets	3 107 000	1 870 000	2 160 000	2 275 000
Total Assets	4 151 000	2 699 000	2 616 000	2 311 000
Total Equity	2 735 000	2 428 000	2 276 000	2 134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	8 000	1 000	0
Creditors	95 000	23 000	190 000	17 000
Unpaid Taxes	346 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	831 000	206 000	79 000	122 000
Total Current Debt	1 416 000	264 000	339 000	177 000
Total Equity and Debt	4 151 000	2 699 000	2 616 000	2 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,26 %	6,22 %	11,29 %	5,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,92 %	12,62 %	19,42 %	11,38 %
Current Ratio	2,19	7,08	6,37	12,85
Quick Ratio	2,19	7,08	6,37	12,85
Equity Ratio	0,66	0,9	0,87	0,92
Gross Profit Margin	98,74 %	98,96 %	100 %	100 %