AKTIV KIROPRAKTIKK AS

9510 ALTA

Finances

Return on Equity

3,28 %

Current Ratio

2,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 499 000	3 399 000	2 748 000	2 273 000
Net Income	25 000	117 000	106 000	151 000
Total Assets	1 074 000	895 000	947 000	686 000
Total Equity	763 000	738 000	621 000	566 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 499 000	3 399 000	2 748 000	2 273 000
Expenditure	3 465 000	3 250 000	2 612 000	2 080 000
Operating Profit	33 000	150 000	136 000	193 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	32 000	149 000	135 000	194 000
Tax	7 000	33 000	30 000	43 000
Net Income	25 000	117 000	106 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	243 000	290 000	262 000	129 000
Total Current Assets	831 000	605 000	685 000	557 000
Total Assets	1 074 000	895 000	947 000	686 000
Total Retained Equity	733 000	708 000	591 000	536 000
Total Equity	763 000	738 000	621 000	566 000
Total Long-Term Debt	2 000	2 000	8 000	0
Total Current Debt	310 000	155 000	317 000	120 000
Total Equity and Debt	1 074 000	895 000	947 000	686 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 499 000	3 399 000	2 748 000	2 273 000
Revenue	3 499 000	3 399 000	2 748 000	2 273 000
Cost of Goods Sold	1 780 000	1 747 000	1 486 000	1 215 000
Salary Costs	944 000	930 000	729 000	405 000
Depreciation	100 000	102 000	48 000	31 000
Impairment	0	0	0	0
Expenditure	3 465 000	3 250 000	2 612 000	2 080 000
Operating Profit	33 000	150 000	136 000	193 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	0	0	50 000	0
Net Income	25 000	117 000	106 000	151 000

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	220 000	270 000	242 000	109 000
Total Tangible Assets	220 000	270 000	242 000	109 000
Total Fiancial Fixed Assets	23 000	20 000	20 000	20 000
Total Fixed Assets	243 000	290 000	262 000	129 000
Stock	0	0	0	0
Total Investments	236 000	85 000	85 000	0
Cash, Bank	351 000	297 000	355 000	439 000
Total Current Assets	831 000	605 000	685 000	557 000
Total Assets	1 074 000	895 000	947 000	686 000
Total Equity	763 000	738 000	621 000	566 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	8 000	0
Creditors	99 000	−7 000	179 000	0
Unpaid Taxes	32 000	41 000	44 000	49 000
Dividends	0	0	50 000	0
Other Current Debt	170 000	81 000	73 000	28 000
Total Current Debt	310 000	155 000	317 000	120 000
Total Equity and Debt	1 074 000	895 000	947 000	686 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,28 %	15,85 %	17,07 %	26,68 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	0,94 %	4,41 %	4,95 %	8,49 %
Current Ratio	2,68	3,9	2,16	4,64
Quick Ratio	2,68	3,9	2,16	4,64
Equity Ratio	0,71	0,82	0,66	0,83
Gross Profit Margin	49,13 %	48,6 %	45,92 %	46,55 %