BØRSA FYSIOTERAPI AS

7353 BØRSA

Finances

Share Ownership

Return on Equity

4,06 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	561 000	581 000	536 000	554 000
Net Income	36 000	95 000	29 000	71 000
Total Assets	1 806 000	1 921 000	1 914 000	2 021 000
Total Equity	887 000	851 000	756 000	726 000

Income (NOK)	2022	2021	2020	2019
Revenue	561 000	581 000	536 000	554 000
Expenditure	488 000	430 000	463 000	417 000
Operating Profit	74 000	151 000	73 000	137 000
Financial Income	0	0	0	0
Financial Costs	27 000	28 000	35 000	46 000
Financial Balance	−27 000	−28 000	−35 000	−46 000
Earnings Before Tax	47 000	123 000	39 000	91 000
Tax	11 000	28 000	9 000	20 000
Net Income	36 000	95 000	29 000	71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 668 000	1 734 000	1 801 000	1 867 000
Total Current Assets	138 000	187 000	113 000	154 000
Total Assets	1 806 000	1 921 000	1 914 000	2 021 000
Total Retained Equity	787 000	751 000	656 000	626 000
Total Equity	887 000	851 000	756 000	726 000
Total Long-Term Debt	834 000	974 000	1 113 000	1 250 000
Total Current Debt	86 000	96 000	46 000	45 000
Total Equity and Debt	1 806 000	1 921 000	1 914 000	2 021 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	561 000	581 000	536 000	554 000
Revenue	561 000	581 000	536 000	554 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	67 000	67 000	67 000	67 000
Impairment	0	0	0	0
Expenditure	488 000	430 000	463 000	417 000
Operating Profit	74 000	151 000	73 000	137 000
Financial Income	0	0	0	0
Financial Costs	27 000	28 000	35 000	46 000
Financial Balance	−27 000	−28 000	−35 000	−46 000
Dividends	0	0	0	0
Net Income	36 000	95 000	29 000	71 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 624 000	1 669 000	1 715 000	1 761 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	65 000	86 000	106 000
Total Tangible Assets	1 668 000	1 734 000	1 801 000	1 867 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 668 000	1 734 000	1 801 000	1 867 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	137 000	157 000	85 000	110 000
Total Current Assets	138 000	187 000	113 000	154 000
Total Assets	1 806 000	1 921 000	1 914 000	2 021 000
Total Equity	887 000	851 000	756 000	726 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	834 000	974 000	1 113 000	1 250 000
Creditors	66 000	60 000	35 000	24 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	7 000	2 000	3 000
Total Current Debt	86 000	96 000	46 000	45 000
Total Equity and Debt	1 806 000	1 921 000	1 914 000	2 021 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,06 %	11,16 %	3,84 %	9,78 %
Debt-to-Equity Ratio	0,94	1,14	1,47	1,72
Operating Profit Margin	13,19 %	25,99 %	13,62 %	24,73 %
Current Ratio	1,6	1,95	2,46	3,42
Quick Ratio	1,6	1,95	2,46	3,42
Equity Ratio	0,49	0,44	0,39	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %