KIROPRAKTOR JØRGEN SVINØ AS

6002 ÅLESUND

Finances

Share Ownership

Return on Equity

21,68 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 047 000	2 011 000	2 035 000	2 085 000
Net Income	106 000	218 000	152 000	190 000
Total Assets	1 163 000	1 081 000	672 000	580 000
Total Equity	489 000	483 000	365 000	213 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 047 000	2 011 000	2 035 000	2 085 000
Expenditure	1 900 000	1 723 000	1 841 000	1 841 000
Operating Profit	147 000	288 000	195 000	244 000
Financial Income	0	0	0	0
Financial Costs	10 000	8 000	0	0
Financial Balance	−10 000	−8 000	0	0
Earnings Before Tax	136 000	279 000	194 000	244 000
Tax	30 000	61 000	43 000	54 000
Net Income	106 000	218 000	152 000	190 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	509 000	570 000	0	0
Total Current Assets	654 000	512 000	672 000	580 000
Total Assets	1 163 000	1 081 000	672 000	580 000
Total Retained Equity	469 000	463 000	345 000	193 000
Total Equity	489 000	483 000	365 000	213 000
Total Long-Term Debt	247 000	302 000	0	0
Total Current Debt	427 000	297 000	307 000	367 000
Total Equity and Debt	1 163 000	1 081 000	672 000	580 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 047 000	2 011 000	2 035 000	2 085 000
Other Income	0	0	0	0
Revenue	2 047 000	2 011 000	2 035 000	2 085 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 118 000	986 000	1 023 000	924 000
Depreciation	61 000	35 000	0	0
Impairment	0	0	0	0
Expenditure	1 900 000	1 723 000	1 841 000	1 841 000
Operating Profit	147 000	288 000	195 000	244 000
Financial Income	0	0	0	0
Financial Costs	10 000	8 000	0	0
Financial Balance	−10 000	−8 000	0	0
Dividends	100 000	100 000	0	50 000
Net Income	106 000	218 000	152 000	190 000

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	509 000	570 000	0	0
Total Tangible Assets	509 000	570 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	509 000	570 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	628 000	481 000	654 000	532 000
Total Current Assets	654 000	512 000	672 000	580 000
Total Assets	1 163 000	1 081 000	672 000	580 000
Total Equity	489 000	483 000	365 000	213 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	247 000	302 000	0	0
Creditors	14 000	4 000	0	42 000
Unpaid Taxes	96 000	45 000	81 000	72 000
Dividends	100 000	100 000	0	50 000
Other Current Debt	194 000	105 000	183 000	150 000
Total Current Debt	427 000	297 000	307 000	367 000
Total Equity and Debt	1 163 000	1 081 000	672 000	580 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,68 %	45,13 %	41,64 %	89,2 %
Debt-to-Equity Ratio	0,51	0,63	0	0
Operating Profit Margin	7,18 %	14,32 %	9,58 %	11,7 %
Current Ratio	1,53	1,72	2,19	1,58
Quick Ratio	1,53	1,72	2,19	1,58
Equity Ratio	0,42	0,45	0,54	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %