SKØYEN OSTEOPATISKE SENTER AS

1164 OSLO

Finances

Share Ownership

Return on Equity

378,15 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 153 000	2 061 000	2 087 000	1 946 000
Net Income	450 000	496 000	617 000	583 000
Total Assets	798 000	896 000	1 060 000	1 001 000
Total Equity	119 000	114 000	108 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 153 000	2 061 000	2 087 000	1 946 000
Expenditure	1 599 000	1 425 000	1 294 000	1 203 000
Operating Profit	555 000	636 000	793 000	744 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Earnings Before Tax	557 000	636 000	793 000	744 000
Tax	107 000	140 000	176 000	161 000
Net Income	450 000	496 000	617 000	583 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	12 000	12 000	12 000
Total Current Assets	786 000	883 000	1 048 000	988 000
Total Assets	798 000	896 000	1 060 000	1 001 000
Total Retained Equity	19 000	14 000	8 000	6 000
Total Equity	119 000	114 000	108 000	106 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	678 000	781 000	952 000	895 000
Total Equity and Debt	798 000	896 000	1 060 000	1 001 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 732 000	1 732 000	1 570 000	1 431 000
Other Income	421 000	329 000	517 000	515 000
Revenue	2 153 000	2 061 000	2 087 000	1 946 000
Cost of Goods Sold	0	0	0	0
Salary Costs	872 000	793 000	689 000	526 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 599 000	1 425 000	1 294 000	1 203 000
Operating Profit	555 000	636 000	793 000	744 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Dividends	390 000	490 000	615 000	580 000
Net Income	450 000	496 000	617 000	583 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	12 000	12 000	12 000	12 000
Total Fixed Assets	12 000	12 000	12 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	774 000	832 000	1 022 000	916 000
Total Current Assets	786 000	883 000	1 048 000	988 000
Total Assets	798 000	896 000	1 060 000	1 001 000
Total Equity	119 000	114 000	108 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	10 000	2 000	4 000
Unpaid Taxes	49 000	49 000	55 000	54 000
Dividends	390 000	490 000	615 000	580 000
Other Current Debt	147 000	92 000	104 000	96 000
Total Current Debt	678 000	781 000	952 000	895 000
Total Equity and Debt	798 000	896 000	1 060 000	1 001 000

Financial indicators	2022	2021	2020	2019
Return on Equity	378,15 %	435,09 %	571,3 %	550 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,78 %	30,86 %	38 %	38,23 %
Current Ratio	1,16	1,13	1,1	1,1
Quick Ratio	1,16	1,13	1,1	1,1
Equity Ratio	0,15	0,13	0,1	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %