ANDERSEN KIROPRAKTIKK AS

2053 JESSHEIM

Finances

Share Ownership

Return on Equity

−32,78 %

Current Ratio

0,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 566 000	5 793 000	5 065 000	5 026 000
Net Income	−98 000	−55 000	199 000	242 000
Total Assets	1 154 000	1 133 000	1 222 000	1 170 000
Total Equity	299 000	397 000	652 000	453 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 566 000	5 793 000	5 065 000	5 026 000
Expenditure	6 676 000	5 835 000	4 807 000	4 705 000
Operating Profit	−110 000	−42 000	258 000	320 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−109 000	−42 000	258 000	320 000
Tax	−11 000	13 000	58 000	79 000
Net Income	−98 000	−55 000	199 000	242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	432 000	394 000	380 000	347 000
Total Current Assets	722 000	740 000	841 000	823 000
Total Assets	1 154 000	1 133 000	1 222 000	1 170 000
Total Retained Equity	195 000	293 000	548 000	349 000
Total Equity	299 000	397 000	652 000	453 000
Total Long-Term Debt	0	11 000	18 000	0
Total Current Debt	855 000	725 000	552 000	717 000
Total Equity and Debt	1 154 000	1 133 000	1 222 000	1 170 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 782 000	3 507 000	3 201 000	3 084 000
Other Income	2 784 000	2 286 000	1 864 000	1 942 000
Revenue	6 566 000	5 793 000	5 065 000	5 026 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 143 000	3 451 000	2 708 000	2 415 000
Depreciation	93 000	12 000	10 000	17 000
Impairment	0	0	0	0
Expenditure	6 676 000	5 835 000	4 807 000	4 705 000
Operating Profit	−110 000	−42 000	258 000	320 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	285 000
Net Income	−98 000	−55 000	199 000	242 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	273 000	384 000	370 000	317 000
Total Tangible Assets	273 000	384 000	370 000	317 000
Total Fiancial Fixed Assets	159 000	10 000	10 000	10 000
Total Fixed Assets	432 000	394 000	380 000	347 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	640 000	716 000	758 000	665 000
Total Current Assets	722 000	740 000	841 000	823 000
Total Assets	1 154 000	1 133 000	1 222 000	1 170 000
Total Equity	299 000	397 000	652 000	453 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	11 000	18 000	0
Creditors	141 000	165 000	54 000	69 000
Unpaid Taxes	444 000	277 000	259 000	195 000
Dividends	0	0	0	285 000
Other Current Debt	270 000	263 000	219 000	168 000
Total Current Debt	855 000	725 000	552 000	717 000
Total Equity and Debt	1 154 000	1 133 000	1 222 000	1 170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−32,78 %	−13,85 %	30,52 %	53,42 %
Debt-to-Equity Ratio	0	0,03	0,03	0
Operating Profit Margin	−1,68 %	−0,73 %	5,09 %	6,37 %
Current Ratio	0,84	1,02	1,52	1,15
Quick Ratio	0,84	1,02	1,52	1,15
Equity Ratio	0,26	0,35	0,53	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %