AKN FYSIOTERAPI AS

7970 KOLVEREID

Finances

Return on Equity

22,65 %

Current Ratio

1,81

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	851 000	872 000	740 000	732 000
Net Income	101 000	37 000	65 000	−69 000
Total Assets	682 000	392 000	422 000	362 000
Total Equity	446 000	345 000	309 000	243 000

Income (NOK)	2022	2021	2020	2019
Revenue	851 000	872 000	740 000	732 000
Expenditure	766 000	835 000	675 000	801 000
Operating Profit	86 000	37 000	65 000	−69 000
Financial Income	30 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	30 000	0	0	0
Earnings Before Tax	116 000	37 000	65 000	−69 000
Tax	14 000	0	0	0
Net Income	101 000	37 000	65 000	−69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	472 000	172 000	172 000	172 000
Total Current Assets	210 000	221 000	250 000	190 000
Total Assets	682 000	392 000	422 000	362 000
Total Retained Equity	346 000	245 000	209 000	143 000
Total Equity	446 000	345 000	309 000	243 000
Total Long-Term Debt	120 000	0	0	0
Total Current Debt	116 000	47 000	114 000	118 000
Total Equity and Debt	682 000	392 000	422 000	362 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	131 000	872 000	141 000	136 000
Other Income	721 000	0	600 000	595 000
Revenue	851 000	872 000	740 000	732 000
Cost of Goods Sold	0	0	0	0
Salary Costs	620 000	686 000	532 000	631 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	766 000	835 000	675 000	801 000
Operating Profit	86 000	37 000	65 000	−69 000
Financial Income	30 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	30 000	0	0	0
Dividends	0	0	0	0
Net Income	101 000	37 000	65 000	−69 000

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	472 000	172 000	172 000	172 000
Total Fixed Assets	472 000	172 000	172 000	172 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	193 000	208 000	192 000	166 000
Total Current Assets	210 000	221 000	250 000	190 000
Total Assets	682 000	392 000	422 000	362 000
Total Equity	446 000	345 000	309 000	243 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	120 000	0	0	0
Creditors	2 000	4 000	9 000	0
Unpaid Taxes	36 000	11 000	38 000	55 000
Dividends	0	0	0	0
Other Current Debt	64 000	32 000	66 000	63 000
Total Current Debt	116 000	47 000	114 000	118 000
Total Equity and Debt	682 000	392 000	422 000	362 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,65 %	10,72 %	21,04 %	−28,4 %
Debt-to-Equity Ratio	0,27	0	0	0
Operating Profit Margin	10,11 %	4,24 %	8,78 %	−9,43 %
Current Ratio	1,81	4,7	2,19	1,61
Quick Ratio	1,81	4,7	2,19	1,61
Equity Ratio	0,65	0,88	0,73	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %