KIROPRAKTOR HANS CHRISTIAN ERIKSEN AS

3027 DRAMMEN

Finances

Return on Equity

−21,37 %

Current Ratio

3,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 007 000	3 066 000	2 320 000	2 779 000
Net Income	−250 000	447 000	259 000	580 000
Total Assets	1 454 000	1 891 000	2 077 000	2 261 000
Total Equity	1 170 000	1 420 000	1 773 000	1 833 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 007 000	3 066 000	2 320 000	2 779 000
Expenditure	2 259 000	2 524 000	2 052 000	2 034 000
Operating Profit	−252 000	542 000	269 000	745 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	0	5 000	4 000	1 000
Financial Balance	2 000	−5 000	−3 000	0
Earnings Before Tax	−250 000	537 000	266 000	744 000
Tax	0	90 000	7 000	164 000
Net Income	−250 000	447 000	259 000	580 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	583 000	874 000	495 000	902 000
Total Current Assets	871 000	1 016 000	1 582 000	1 359 000
Total Assets	1 454 000	1 891 000	2 077 000	2 261 000
Total Retained Equity	1 150 000	1 400 000	1 753 000	1 813 000
Total Equity	1 170 000	1 420 000	1 773 000	1 833 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	284 000	471 000	304 000	427 000
Total Equity and Debt	1 454 000	1 891 000	2 077 000	2 261 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 007 000	3 066 000	2 223 000	2 305 000
Other Income	0	0	97 000	474 000
Revenue	2 007 000	3 066 000	2 320 000	2 779 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 228 000	1 479 000	1 343 000	1 307 000
Depreciation	154 000	200 000	74 000	117 000
Impairment	0	0	0	0
Expenditure	2 259 000	2 524 000	2 052 000	2 034 000
Operating Profit	−252 000	542 000	269 000	745 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	0	5 000	4 000	1 000
Financial Balance	2 000	−5 000	−3 000	0
Dividends	0	800 000	320 000	200 000
Net Income	−250 000	447 000	259 000	580 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	26 000
Real Eastate	0	0	0	308 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	433 000	724 000	295 000	368 000
Total Tangible Assets	433 000	724 000	295 000	676 000
Total Fiancial Fixed Assets	150 000	150 000	200 000	200 000
Total Fixed Assets	583 000	874 000	495 000	902 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	834 000	939 000	1 529 000	1 234 000
Total Current Assets	871 000	1 016 000	1 582 000	1 359 000
Total Assets	1 454 000	1 891 000	2 077 000	2 261 000
Total Equity	1 170 000	1 420 000	1 773 000	1 833 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	121 000	1 000	−25 000
Unpaid Taxes	107 000	120 000	172 000	146 000
Dividends	0	800 000	320 000	200 000
Other Current Debt	140 000	140 000	125 000	117 000
Total Current Debt	284 000	471 000	304 000	427 000
Total Equity and Debt	1 454 000	1 891 000	2 077 000	2 261 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,37 %	31,48 %	14,61 %	31,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,56 %	17,68 %	11,59 %	26,81 %
Current Ratio	3,07	2,16	5,2	3,18
Quick Ratio	3,07	2,16	5,2	3,18
Equity Ratio	0,8	0,75	0,85	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %