BØ FYSIOTERAPI AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

9,86 %

Current Ratio

0,97

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	680 000	661 000	663 000	553 000
Net Income	182 000	248 000	234 000	147 000
Total Assets	2 425 000	2 526 000	2 637 000	2 639 000
Total Equity	1 846 000	1 664 000	1 416 000	1 182 000

Income (NOK)	2022	2021	2020	2019
Revenue	680 000	661 000	663 000	553 000
Expenditure	419 000	307 000	310 000	298 000
Operating Profit	261 000	354 000	353 000	255 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	28 000	37 000	54 000	67 000
Financial Balance	−27 000	−36 000	−53 000	−66 000
Earnings Before Tax	233 000	318 000	300 000	189 000
Tax	51 000	70 000	66 000	42 000
Net Income	182 000	248 000	234 000	147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 337 000	2 405 000	2 475 000	2 551 000
Total Current Assets	87 000	121 000	163 000	87 000
Total Assets	2 425 000	2 526 000	2 637 000	2 639 000
Total Retained Equity	1 706 000	1 524 000	1 276 000	1 042 000
Total Equity	1 846 000	1 664 000	1 416 000	1 182 000
Total Long-Term Debt	490 000	776 000	1 148 000	1 414 000
Total Current Debt	90 000	87 000	73 000	43 000
Total Equity and Debt	2 425 000	2 526 000	2 637 000	2 639 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	680 000	661 000	663 000	553 000
Revenue	680 000	661 000	663 000	553 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	68 000	70 000	77 000	77 000
Impairment	0	0	0	0
Expenditure	419 000	307 000	310 000	298 000
Operating Profit	261 000	354 000	353 000	255 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	28 000	37 000	54 000	67 000
Financial Balance	−27 000	−36 000	−53 000	−66 000
Dividends	0	0	0	0
Net Income	182 000	248 000	234 000	147 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 337 000	2 405 000	2 473 000	2 540 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	2 000	11 000
Total Tangible Assets	2 337 000	2 405 000	2 475 000	2 551 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 337 000	2 405 000	2 475 000	2 551 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	116 000	163 000	85 000
Total Current Assets	87 000	121 000	163 000	87 000
Total Assets	2 425 000	2 526 000	2 637 000	2 639 000
Total Equity	1 846 000	1 664 000	1 416 000	1 182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	490 000	776 000	1 148 000	1 414 000
Creditors	37 000	16 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	2 000	3 000
Total Current Debt	90 000	87 000	73 000	43 000
Total Equity and Debt	2 425 000	2 526 000	2 637 000	2 639 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,86 %	14,9 %	16,53 %	12,44 %
Debt-to-Equity Ratio	0,27	0,47	0,81	1,2
Operating Profit Margin	38,38 %	53,56 %	53,24 %	46,11 %
Current Ratio	0,97	1,39	2,23	2,02
Quick Ratio	0,97	1,39	2,23	2,02
Equity Ratio	0,76	0,66	0,54	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %