KIROPRAKTORSENTERET I VOLDA AS

6102 VOLDA

Finances

Share Ownership

Return on Equity

235,6 %

Current Ratio

0,37

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 062 000	3 087 000	3 015 000	3 213 000
Net Income	−761 000	−354 000	3 000	−283 000
Total Assets	1 310 000	1 696 000	1 636 000	1 602 000
Total Equity	−323 000	439 000	792 000	789 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 062 000	3 087 000	3 015 000	3 213 000
Expenditure	5 691 000	3 444 000	3 024 000	3 512 000
Operating Profit	−629 000	−358 000	−9 000	−299 000
Financial Income	13 000	9 000	15 000	18 000
Financial Costs	17 000	5 000	3 000	3 000
Financial Balance	−4 000	4 000	12 000	15 000
Earnings Before Tax	−633 000	−354 000	3 000	−283 000
Tax	128 000	0	0	0
Net Income	−761 000	−354 000	3 000	−283 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	712 000	859 000	881 000	915 000
Total Current Assets	598 000	836 000	755 000	687 000
Total Assets	1 310 000	1 696 000	1 636 000	1 602 000
Total Retained Equity	−719 000	43 000	396 000	393 000
Total Equity	−323 000	439 000	792 000	789 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 633 000	1 257 000	844 000	812 000
Total Equity and Debt	1 310 000	1 696 000	1 636 000	1 602 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	1 614 000	1 851 000	1 812 000
Other Income	5 043 000	1 472 000	1 164 000	1 400 000
Revenue	5 062 000	3 087 000	3 015 000	3 213 000
Cost of Goods Sold	2 321 000	25 000	24 000	49 000
Salary Costs	1 723 000	1 707 000	1 303 000	1 777 000
Depreciation	31 000	31 000	47 000	79 000
Impairment	0	0	0	0
Expenditure	5 691 000	3 444 000	3 024 000	3 512 000
Operating Profit	−629 000	−358 000	−9 000	−299 000
Financial Income	13 000	9 000	15 000	18 000
Financial Costs	17 000	5 000	3 000	3 000
Financial Balance	−4 000	4 000	12 000	15 000
Dividends	0	0	0	0
Net Income	−761 000	−354 000	3 000	−283 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	128 000	128 000	128 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	29 000	0	0	0
Fixtures	31 000	91 000	122 000	169 000
Total Tangible Assets	61 000	91 000	122 000	169 000
Total Fiancial Fixed Assets	651 000	640 000	631 000	617 000
Total Fixed Assets	712 000	859 000	881 000	915 000
Stock	14 000	6 000	10 000	13 000
Total Investments	0	0	0	0
Cash, Bank	396 000	729 000	612 000	513 000
Total Current Assets	598 000	836 000	755 000	687 000
Total Assets	1 310 000	1 696 000	1 636 000	1 602 000
Total Equity	−323 000	439 000	792 000	789 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	287 000	262 000	167 000	245 000
Unpaid Taxes	144 000	121 000	94 000	155 000
Dividends	0	0	0	0
Other Current Debt	1 201 000	874 000	582 000	413 000
Total Current Debt	1 633 000	1 257 000	844 000	812 000
Total Equity and Debt	1 310 000	1 696 000	1 636 000	1 602 000

Financial indicators	2022	2021	2020	2019
Return on Equity	235,6 %	−80,64 %	0,38 %	−35,87 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−12,43 %	−11,6 %	−0,3 %	−9,31 %
Current Ratio	0,37	0,67	0,89	0,85
Quick Ratio	0,37	0,67	0,91	0,86
Equity Ratio	−0,25	0,26	0,48	0,49
Gross Profit Margin	54,15 %	99,19 %	99,2 %	98,47 %