STIKK INNOM HOS BERIT - AKUPUNKTUR OG MEDISINSK YOGA AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

620 %

Current Ratio

0,9

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	183 000	248 000	226 000	249 000
Net Income	−31 000	−24 000	23 000	−40 000
Total Assets	263 000	256 000	207 000	234 000
Total Equity	−5 000	26 000	50 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	183 000	248 000	226 000	249 000
Expenditure	223 000	284 000	203 000	289 000
Operating Profit	−40 000	−37 000	23 000	−40 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−40 000	−37 000	23 000	−40 000
Tax	−9 000	−13 000	0	0
Net Income	−31 000	−24 000	23 000	−40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	13 000	0	0
Total Current Assets	241 000	243 000	207 000	234 000
Total Assets	263 000	256 000	207 000	234 000
Total Retained Equity	−35 000	−4 000	20 000	−3 000
Total Equity	−5 000	26 000	50 000	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	268 000	230 000	158 000	207 000
Total Equity and Debt	263 000	256 000	207 000	234 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	183 000	248 000	226 000	249 000
Other Income	0	0	0	0
Revenue	183 000	248 000	226 000	249 000
Cost of Goods Sold	7 000	5 000	9 000	26 000
Salary Costs	121 000	142 000	112 000	158 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	223 000	284 000	203 000	289 000
Operating Profit	−40 000	−37 000	23 000	−40 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−31 000	−24 000	23 000	−40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	13 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 000	13 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	243 000	207 000	233 000
Total Current Assets	241 000	243 000	207 000	234 000
Total Assets	263 000	256 000	207 000	234 000
Total Equity	−5 000	26 000	50 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	0	0
Unpaid Taxes	21 000	7 000	7 000	9 000
Dividends	0	0	0	0
Other Current Debt	247 000	220 000	150 000	197 000
Total Current Debt	268 000	230 000	158 000	207 000
Total Equity and Debt	263 000	256 000	207 000	234 000

Financial indicators	2022	2021	2020	2019
Return on Equity	620 %	−92,31 %	46 %	−148,15 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−21,86 %	−14,92 %	10,18 %	−16,06 %
Current Ratio	0,9	1,06	1,31	1,13
Quick Ratio	0,9	1,06	1,31	1,13
Equity Ratio	−0,02	0,1	0,24	0,12
Gross Profit Margin	96,17 %	97,98 %	96,02 %	89,56 %