HAMAR KIROPRAKTORSENTER AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

63,16 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	714 000	744 000	740 000	1 107 000
Net Income	12 000	7 000	47 000	53 000
Total Assets	761 000	820 000	820 000	56 000
Total Equity	19 000	8 000	0	−47 000

Income (NOK)	2022	2021	2020	2019
Revenue	714 000	744 000	740 000	1 107 000
Expenditure	701 000	736 000	682 000	1 041 000
Operating Profit	13 000	8 000	59 000	66 000
Financial Income	2 000	3 000	3 000	3 000
Financial Costs	0	1 000	2 000	0
Financial Balance	2 000	2 000	1 000	3 000
Earnings Before Tax	15 000	9 000	60 000	69 000
Tax	3 000	2 000	13 000	15 000
Net Income	12 000	7 000	47 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	27 000	37 000	54 000
Total Current Assets	743 000	793 000	783 000	3 000
Total Assets	761 000	820 000	820 000	56 000
Total Retained Equity	−11 000	−22 000	−30 000	−77 000
Total Equity	19 000	8 000	0	−47 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	742 000	812 000	819 000	103 000
Total Equity and Debt	761 000	820 000	820 000	56 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	714 000	744 000	740 000	1 107 000
Other Income	0	0	0	0
Revenue	714 000	744 000	740 000	1 107 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	34 000	166 000	178 000	504 000
Depreciation	6 000	6 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	701 000	736 000	682 000	1 041 000
Operating Profit	13 000	8 000	59 000	66 000
Financial Income	2 000	3 000	3 000	3 000
Financial Costs	0	1 000	2 000	0
Financial Balance	2 000	2 000	1 000	3 000
Dividends	0	0	0	0
Net Income	12 000	7 000	47 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	6 000	8 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	21 000	26 000	32 000
Total Tangible Assets	15 000	21 000	26 000	32 000
Total Fiancial Fixed Assets	0	0	2 000	0
Total Fixed Assets	18 000	27 000	37 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	2 000	17 000	3 000
Total Current Assets	743 000	793 000	783 000	3 000
Total Assets	761 000	820 000	820 000	56 000
Total Equity	19 000	8 000	0	−47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	122 000	26 000	17 000	0
Unpaid Taxes	1 000	1 000	22 000	29 000
Dividends	0	0	0	0
Other Current Debt	619 000	785 000	780 000	74 000
Total Current Debt	742 000	812 000	819 000	103 000
Total Equity and Debt	761 000	820 000	820 000	56 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,16 %	87,5 %	-	−112,77 %
Debt-to-Equity Ratio	0	0	-	−0
Operating Profit Margin	1,82 %	1,08 %	7,97 %	5,96 %
Current Ratio	1	0,98	0,96	0,03
Quick Ratio	1	0,98	0,96	0,03
Equity Ratio	0,02	0,01	0	−0,84
Gross Profit Margin	100 %	99,87 %	100 %	100 %