FYSIOBEMER AS

1712 GRÅLUM

Finances

Return on Equity

36,74 %

Current Ratio

−0,24

Debt-to-Equity Ratio

1,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 707 000	1 721 000	1 387 000	1 470 000
Net Income	413 000	460 000	91 000	409 000
Total Assets	3 237 000	3 305 000	3 146 000	1 402 000
Total Equity	1 124 000	1 062 000	925 000	1 178 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 707 000	1 721 000	1 387 000	1 470 000
Expenditure	1 080 000	1 060 000	1 235 000	952 000
Operating Profit	627 000	661 000	151 000	519 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	98 000	72 000	36 000	0
Financial Balance	−98 000	−71 000	−35 000	1 000
Earnings Before Tax	529 000	590 000	117 000	520 000
Tax	116 000	130 000	26 000	111 000
Net Income	413 000	460 000	91 000	409 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 297 000	3 076 000	3 076 000	0
Total Current Assets	−60 000	229 000	70 000	1 402 000
Total Assets	3 237 000	3 305 000	3 146 000	1 402 000
Total Retained Equity	1 024 000	962 000	825 000	1 078 000
Total Equity	1 124 000	1 062 000	925 000	1 178 000
Total Long-Term Debt	1 862 000	1 968 000	2 074 000	0
Total Current Debt	252 000	276 000	148 000	223 000
Total Equity and Debt	3 237 000	3 305 000	3 146 000	1 402 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	996 000	1 049 000	853 000	1 009 000
Other Income	711 000	672 000	533 000	461 000
Revenue	1 707 000	1 721 000	1 387 000	1 470 000
Cost of Goods Sold	0	0	0	0
Salary Costs	742 000	737 000	722 000	726 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 080 000	1 060 000	1 235 000	952 000
Operating Profit	627 000	661 000	151 000	519 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	98 000	72 000	36 000	0
Financial Balance	−98 000	−71 000	−35 000	1 000
Dividends	351 000	323 000	344 000	380 000
Net Income	413 000	460 000	91 000	409 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 297 000	3 076 000	3 076 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 297 000	3 076 000	3 076 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 297 000	3 076 000	3 076 000	0
Stock	0	0	0	0
Total Investments	7 000	7 000	7 000	7 000
Cash, Bank	−92 000	195 000	46 000	1 364 000
Total Current Assets	−60 000	229 000	70 000	1 402 000
Total Assets	3 237 000	3 305 000	3 146 000	1 402 000
Total Equity	1 124 000	1 062 000	925 000	1 178 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 862 000	1 968 000	2 074 000	0
Creditors	0	0	0	0
Unpaid Taxes	45 000	56 000	41 000	40 000
Dividends	351 000	323 000	344 000	380 000
Other Current Debt	90 000	90 000	81 000	72 000
Total Current Debt	252 000	276 000	148 000	223 000
Total Equity and Debt	3 237 000	3 305 000	3 146 000	1 402 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,74 %	43,31 %	9,84 %	34,72 %
Debt-to-Equity Ratio	1,66	1,85	2,24	0
Operating Profit Margin	36,73 %	38,41 %	10,89 %	35,31 %
Current Ratio	−0,24	0,83	0,47	6,29
Quick Ratio	−0,24	0,83	0,47	6,29
Equity Ratio	0,35	0,32	0,29	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %