FINSTAD FYSIOTERAPI AS

8614 MO I RANA

Finances

Share Ownership

Return on Equity

9 %

Current Ratio

7,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 578 000	1 684 000	1 723 000	1 960 000
Net Income	150 000	238 000	353 000	375 000
Total Assets	1 907 000	2 243 000	2 063 000	1 668 000
Total Equity	1 666 000	2 016 000	1 778 000	1 424 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 578 000	1 684 000	1 723 000	1 960 000
Expenditure	1 385 000	1 389 000	1 272 000	1 481 000
Operating Profit	193 000	296 000	451 000	478 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	0
Earnings Before Tax	193 000	295 000	451 000	478 000
Tax	42 000	57 000	98 000	104 000
Net Income	150 000	238 000	353 000	375 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	23 000	0	0
Total Current Assets	1 898 000	2 219 000	2 063 000	1 668 000
Total Assets	1 907 000	2 243 000	2 063 000	1 668 000
Total Retained Equity	1 566 000	1 916 000	1 678 000	1 324 000
Total Equity	1 666 000	2 016 000	1 778 000	1 424 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	241 000	227 000	285 000	243 000
Total Equity and Debt	1 907 000	2 243 000	2 063 000	1 668 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 578 000	1 684 000	1 698 000	1 960 000
Other Income	0	0	26 000	0
Revenue	1 578 000	1 684 000	1 723 000	1 960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	709 000	763 000	694 000	797 000
Depreciation	15 000	16 000	0	0
Impairment	0	0	0	0
Expenditure	1 385 000	1 389 000	1 272 000	1 481 000
Operating Profit	193 000	296 000	451 000	478 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	150 000	238 000	353 000	375 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	8 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	15 000	0	0
Total Tangible Assets	0	15 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	23 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 879 000	2 204 000	2 063 000	1 641 000
Total Current Assets	1 898 000	2 219 000	2 063 000	1 668 000
Total Assets	1 907 000	2 243 000	2 063 000	1 668 000
Total Equity	1 666 000	2 016 000	1 778 000	1 424 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	−3 000	3 000	5 000
Unpaid Taxes	40 000	44 000	44 000	57 000
Dividends	0	0	0	0
Other Current Debt	146 000	120 000	141 000	77 000
Total Current Debt	241 000	227 000	285 000	243 000
Total Equity and Debt	1 907 000	2 243 000	2 063 000	1 668 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9 %	11,81 %	19,85 %	26,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,23 %	17,58 %	26,18 %	24,39 %
Current Ratio	7,88	9,78	7,24	6,86
Quick Ratio	7,88	9,78	7,24	6,86
Equity Ratio	0,87	0,9	0,86	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %