KIROPRAKTOR VIVIENNE LOCKE AS

1338 SANDVIKA

Finances

Share Ownership

Return on Equity

1,24 %

Current Ratio

0,27

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	392 000	349 000	682 000	356 000
Net Income	−2 000	−38 000	−105 000	21 000
Total Assets	77 000	41 000	58 000	109 000
Total Equity	−161 000	−159 000	−121 000	−16 000

Income (NOK)	2022	2021	2020	2019
Revenue	392 000	349 000	682 000	356 000
Expenditure	394 000	387 000	787 000	330 000
Operating Profit	−2 000	−38 000	−105 000	26 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	5 000
Financial Balance	0	0	0	−5 000
Earnings Before Tax	−2 000	−38 000	−105 000	21 000
Tax	0	0	0	0
Net Income	−2 000	−38 000	−105 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	17 000	0	37 000
Total Current Assets	64 000	24 000	58 000	72 000
Total Assets	77 000	41 000	58 000	109 000
Total Retained Equity	−261 000	−259 000	−221 000	−116 000
Total Equity	−161 000	−159 000	−121 000	−16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	238 000	199 000	179 000	125 000
Total Equity and Debt	77 000	41 000	58 000	109 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	326 000	145 000	619 000	290 000
Other Income	66 000	203 000	63 000	65 000
Revenue	392 000	349 000	682 000	356 000
Cost of Goods Sold	0	0	0	0
Salary Costs	134 000	136 000	336 000	96 000
Depreciation	4 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	394 000	387 000	787 000	330 000
Operating Profit	−2 000	−38 000	−105 000	26 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	5 000
Financial Balance	0	0	0	−5 000
Dividends	0	0	0	0
Net Income	−2 000	−38 000	−105 000	21 000

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	13 000	17 000	0	0
Total Tangible Assets	13 000	17 000	0	0
Total Fiancial Fixed Assets	0	0	0	37 000
Total Fixed Assets	13 000	17 000	0	37 000
Stock	3 000	3 000	3 000	0
Total Investments	0	0	0	0
Cash, Bank	31 000	7 000	40 000	62 000
Total Current Assets	64 000	24 000	58 000	72 000
Total Assets	77 000	41 000	58 000	109 000
Total Equity	−161 000	−159 000	−121 000	−16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−6 000	0	4 000
Unpaid Taxes	46 000	30 000	17 000	24 000
Dividends	0	0	0	0
Other Current Debt	209 000	193 000	179 000	97 000
Total Current Debt	238 000	199 000	179 000	125 000
Total Equity and Debt	77 000	41 000	58 000	109 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,24 %	23,9 %	86,78 %	−131,25 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,51 %	−10,89 %	−15,4 %	7,3 %
Current Ratio	0,27	0,12	0,32	0,58
Quick Ratio	0,27	0,12	0,33	0,58
Equity Ratio	−2,09	−3,88	−2,09	−0,15
Gross Profit Margin	100 %	100 %	100 %	100 %