MANUELLTERAPEUT ERKKI LINTORP AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

14,65 %

Current Ratio

15,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 693 000	1 679 000	1 411 000	1 445 000
Net Income	688 000	679 000	486 000	502 000
Total Assets	5 020 000	4 324 000	3 581 000	3 110 000
Total Equity	4 696 000	4 009 000	3 329 000	2 844 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 693 000	1 679 000	1 411 000	1 445 000
Expenditure	866 000	827 000	821 000	825 000
Operating Profit	827 000	852 000	590 000	620 000
Financial Income	54 000	19 000	33 000	24 000
Financial Costs	0	0	0	0
Financial Balance	54 000	19 000	33 000	24 000
Earnings Before Tax	882 000	871 000	623 000	644 000
Tax	194 000	192 000	137 000	142 000
Net Income	688 000	679 000	486 000	502 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	0	0	0
Total Current Assets	5 003 000	4 324 000	3 581 000	3 110 000
Total Assets	5 020 000	4 324 000	3 581 000	3 110 000
Total Retained Equity	4 671 000	3 983 000	3 304 000	2 819 000
Total Equity	4 696 000	4 009 000	3 329 000	2 844 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	324 000	315 000	252 000	266 000
Total Equity and Debt	5 020 000	4 324 000	3 581 000	3 110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 693 000	1 214 000	1 404 000	1 445 000
Other Income	0	465 000	7 000	0
Revenue	1 693 000	1 679 000	1 411 000	1 445 000
Cost of Goods Sold	0	0	0	0
Salary Costs	580 000	580 000	509 000	574 000
Depreciation	7 000	0	0	0
Impairment	0	0	0	0
Expenditure	866 000	827 000	821 000	825 000
Operating Profit	827 000	852 000	590 000	620 000
Financial Income	54 000	19 000	33 000	24 000
Financial Costs	0	0	0	0
Financial Balance	54 000	19 000	33 000	24 000
Dividends	0	0	0	0
Net Income	688 000	679 000	486 000	502 000

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	17 000	0	0	0
Total Tangible Assets	17 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 989 000	4 308 000	3 571 000	3 106 000
Total Current Assets	5 003 000	4 324 000	3 581 000	3 110 000
Total Assets	5 020 000	4 324 000	3 581 000	3 110 000
Total Equity	4 696 000	4 009 000	3 329 000	2 844 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	41 000	47 000	46 000	47 000
Dividends	0	0	0	0
Other Current Debt	89 000	77 000	69 000	78 000
Total Current Debt	324 000	315 000	252 000	266 000
Total Equity and Debt	5 020 000	4 324 000	3 581 000	3 110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,65 %	16,94 %	14,6 %	17,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	48,85 %	50,74 %	41,81 %	42,91 %
Current Ratio	15,44	13,73	14,21	11,69
Quick Ratio	15,44	13,73	14,21	11,69
Equity Ratio	0,94	0,93	0,93	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %