BERGEN MANUELLTERAPI OG AKUPUNKTUR

5003 BERGEN

Finances

Return on Equity

27,3 %

Current Ratio

4,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 115 000	2 126 000	1 868 000	1 822 000
Net Income	288 000	324 000	181 000	34 000
Total Assets	1 274 000	1 013 000	611 000	443 000
Total Equity	1 055 000	767 000	443 000	262 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 115 000	2 126 000	1 868 000	1 822 000
Expenditure	1 746 000	1 715 000	1 628 000	1 781 000
Operating Profit	369 000	411 000	241 000	42 000
Financial Income	4 000	0	0	0
Financial Costs	5 000	0	1 000	1 000
Financial Balance	−1 000	0	−1 000	−1 000
Earnings Before Tax	368 000	411 000	240 000	40 000
Tax	80 000	87 000	59 000	7 000
Net Income	288 000	324 000	181 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	338 000	344 000	300 000	300 000
Total Current Assets	936 000	669 000	311 000	143 000
Total Assets	1 274 000	1 013 000	611 000	443 000
Total Retained Equity	955 000	667 000	343 000	162 000
Total Equity	1 055 000	767 000	443 000	262 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	219 000	246 000	168 000	181 000
Total Equity and Debt	1 274 000	1 013 000	611 000	443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 115 000	2 126 000	1 868 000	400 000
Other Income	0	0	0	1 422 000
Revenue	2 115 000	2 126 000	1 868 000	1 822 000
Cost of Goods Sold	21 000	24 000	16 000	49 000
Salary Costs	911 000	927 000	675 000	933 000
Depreciation	6 000	5 000	0	3 000
Impairment	0	0	0	0
Expenditure	1 746 000	1 715 000	1 628 000	1 781 000
Operating Profit	369 000	411 000	241 000	42 000
Financial Income	4 000	0	0	0
Financial Costs	5 000	0	1 000	1 000
Financial Balance	−1 000	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	288 000	324 000	181 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	26 000	0	0
Total Tangible Assets	20 000	26 000	0	0
Total Fiancial Fixed Assets	318 000	318 000	300 000	300 000
Total Fixed Assets	338 000	344 000	300 000	300 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	747 000	616 000	298 000	123 000
Total Current Assets	936 000	669 000	311 000	143 000
Total Assets	1 274 000	1 013 000	611 000	443 000
Total Equity	1 055 000	767 000	443 000	262 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	38 000	29 000	8 000
Unpaid Taxes	17 000	16 000	10 000	83 000
Dividends	0	0	0	0
Other Current Debt	108 000	105 000	70 000	83 000
Total Current Debt	219 000	246 000	168 000	181 000
Total Equity and Debt	1 274 000	1 013 000	611 000	443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,3 %	42,24 %	40,86 %	12,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,45 %	19,33 %	12,9 %	2,31 %
Current Ratio	4,27	2,72	1,85	0,79
Quick Ratio	4,27	2,72	1,85	0,79
Equity Ratio	0,83	0,76	0,73	0,59
Gross Profit Margin	99,01 %	98,87 %	99,14 %	97,31 %