VÅGSBYGD FYSIKALSKE KLINIKK DA

4621 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

192,11 %

Current Ratio

7,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 876 000	8 488 000	7 484 000	7 576 000
Net Income	1 218 000	958 000	550 000	1 022 000
Total Assets	708 000	848 000	865 000	523 000
Total Equity	634 000	689 000	828 000	485 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 876 000	8 488 000	7 484 000	7 576 000
Expenditure	7 637 000	7 503 000	6 900 000	6 521 000
Operating Profit	1 239 000	985 000	584 000	1 054 000
Financial Income	0	0	0	0
Financial Costs	21 000	26 000	34 000	32 000
Financial Balance	−21 000	−26 000	−34 000	−32 000
Earnings Before Tax	1 218 000	958 000	550 000	1 022 000
Tax	0	0	0	0
Net Income	1 218 000	958 000	550 000	1 022 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	183 000	20 000	58 000	98 000
Total Current Assets	524 000	828 000	807 000	426 000
Total Assets	708 000	848 000	865 000	523 000
Total Retained Equity	634 000	689 000	828 000	485 000
Total Equity	634 000	689 000	828 000	485 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	73 000	159 000	37 000	39 000
Total Equity and Debt	708 000	848 000	865 000	523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 533 000	6 789 000	5 825 000	6 065 000
Other Income	2 343 000	1 699 000	1 659 000	1 511 000
Revenue	8 876 000	8 488 000	7 484 000	7 576 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 960 000	4 251 000	3 885 000	3 676 000
Depreciation	36 000	38 000	40 000	48 000
Impairment	0	0	0	0
Expenditure	7 637 000	7 503 000	6 900 000	6 521 000
Operating Profit	1 239 000	985 000	584 000	1 054 000
Financial Income	0	0	0	0
Financial Costs	21 000	26 000	34 000	32 000
Financial Balance	−21 000	−26 000	−34 000	−32 000
Dividends	0	0	0	0
Net Income	1 218 000	958 000	550 000	1 022 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	183 000	0	0	0
Total Intangible Assets	183 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	20 000	58 000	98 000
Total Tangible Assets	0	20 000	58 000	98 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	183 000	20 000	58 000	98 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	444 000	722 000	709 000	349 000
Total Current Assets	524 000	828 000	807 000	426 000
Total Assets	708 000	848 000	865 000	523 000
Total Equity	634 000	689 000	828 000	485 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	133 000	13 000	11 000
Unpaid Taxes	11 000	9 000	10 000	11 000
Dividends	0	0	0	0
Other Current Debt	19 000	17 000	14 000	17 000
Total Current Debt	73 000	159 000	37 000	39 000
Total Equity and Debt	708 000	848 000	865 000	523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	192,11 %	139,04 %	66,43 %	210,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,96 %	11,6 %	7,8 %	13,91 %
Current Ratio	7,18	5,21	21,81	10,92
Quick Ratio	7,18	5,21	21,81	10,92
Equity Ratio	0,9	0,81	0,96	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %