FJORDGATA FYSIOTERAPI OG OSTEOPATI AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

50 %

Current Ratio

1,23

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 943 000	1 806 000	1 641 000	1 674 000
Net Income	74 000	−57 000	−214 000	−104 000
Total Assets	303 000	490 000	642 000	833 000
Total Equity	148 000	74 000	131 000	345 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 943 000	1 806 000	1 641 000	1 674 000
Expenditure	1 840 000	1 866 000	1 899 000	1 783 000
Operating Profit	103 000	−60 000	−258 000	−110 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	10 000	15 000	18 000	26 000
Financial Balance	−8 000	−13 000	−16 000	−24 000
Earnings Before Tax	95 000	−73 000	−274 000	−134 000
Tax	21 000	−16 000	−60 000	−29 000
Net Income	74 000	−57 000	−214 000	−104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	179 000	349 000	532 000	687 000
Total Current Assets	125 000	141 000	110 000	146 000
Total Assets	303 000	490 000	642 000	833 000
Total Retained Equity	−22 000	−96 000	−39 000	175 000
Total Equity	148 000	74 000	131 000	345 000
Total Long-Term Debt	53 000	241 000	344 000	422 000
Total Current Debt	102 000	175 000	166 000	66 000
Total Equity and Debt	303 000	490 000	642 000	833 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	74 000	38 000	0	0
Other Income	1 870 000	1 768 000	1 641 000	1 674 000
Revenue	1 943 000	1 806 000	1 641 000	1 674 000
Cost of Goods Sold	30 000	33 000	0	0
Salary Costs	192 000	188 000	158 000	211 000
Depreciation	149 000	161 000	177 000	192 000
Impairment	0	0	0	0
Expenditure	1 840 000	1 866 000	1 899 000	1 783 000
Operating Profit	103 000	−60 000	−258 000	−110 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	10 000	15 000	18 000	26 000
Financial Balance	−8 000	−13 000	−16 000	−24 000
Dividends	0	0	0	0
Net Income	74 000	−57 000	−214 000	−104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	116 000	137 000	121 000	60 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	212 000	373 000	549 000
Total Tangible Assets	63 000	212 000	373 000	549 000
Total Fiancial Fixed Assets	0	0	39 000	77 000
Total Fixed Assets	179 000	349 000	532 000	687 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	87 000	78 000	84 000
Total Current Assets	125 000	141 000	110 000	146 000
Total Assets	303 000	490 000	642 000	833 000
Total Equity	148 000	74 000	131 000	345 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	241 000	344 000	422 000
Creditors	76 000	65 000	60 000	7 000
Unpaid Taxes	8 000	10 000	9 000	9 000
Dividends	0	0	0	0
Other Current Debt	18 000	101 000	98 000	50 000
Total Current Debt	102 000	175 000	166 000	66 000
Total Equity and Debt	303 000	490 000	642 000	833 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50 %	−77,03 %	−163,36 %	−30,14 %
Debt-to-Equity Ratio	0,36	3,26	2,63	1,22
Operating Profit Margin	5,3 %	−3,32 %	−15,72 %	−6,57 %
Current Ratio	1,23	0,81	0,66	2,21
Quick Ratio	1,23	0,81	0,66	2,21
Equity Ratio	0,49	0,15	0,2	0,41
Gross Profit Margin	98,46 %	98,17 %	100 %	100 %