MOVE KIROPRAKTIKK AS

1473 LØRENSKOG

Finances

Share Ownership

Return on Equity

52,28 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 891 000	4 198 000	3 893 000	4 501 000
Net Income	298 000	−146 000	97 000	157 000
Total Assets	1 052 000	791 000	712 000	719 000
Total Equity	570 000	272 000	417 000	320 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 891 000	4 198 000	3 893 000	4 501 000
Expenditure	4 511 000	4 327 000	3 825 000	4 296 000
Operating Profit	380 000	−130 000	67 000	204 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	2 000
Financial Balance	2 000	0	0	−2 000
Earnings Before Tax	382 000	−130 000	67 000	202 000
Tax	84 000	16 000	−30 000	44 000
Net Income	298 000	−146 000	97 000	157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 000	130 000	74 000	93 000
Total Current Assets	971 000	662 000	637 000	626 000
Total Assets	1 052 000	791 000	712 000	719 000
Total Retained Equity	540 000	242 000	387 000	290 000
Total Equity	570 000	272 000	417 000	320 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	482 000	520 000	295 000	398 000
Total Equity and Debt	1 052 000	791 000	712 000	719 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 608 000	3 977 000	3 864 000	4 501 000
Other Income	283 000	221 000	30 000	0
Revenue	4 891 000	4 198 000	3 893 000	4 501 000
Cost of Goods Sold	1 143 000	1 048 000	1 408 000	1 617 000
Salary Costs	2 498 000	2 522 000	1 829 000	1 948 000
Depreciation	20 000	25 000	19 000	23 000
Impairment	0	0	0	0
Expenditure	4 511 000	4 327 000	3 825 000	4 296 000
Operating Profit	380 000	−130 000	67 000	204 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	2 000
Financial Balance	2 000	0	0	−2 000
Dividends	0	0	0	0
Net Income	298 000	−146 000	97 000	157 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	29 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	81 000	101 000	74 000	93 000
Total Tangible Assets	81 000	101 000	74 000	93 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	81 000	130 000	74 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	830 000	553 000	635 000	419 000
Total Current Assets	971 000	662 000	637 000	626 000
Total Assets	1 052 000	791 000	712 000	719 000
Total Equity	570 000	272 000	417 000	320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−8 000	−4 000	0	35 000
Unpaid Taxes	196 000	296 000	152 000	152 000
Dividends	0	0	0	0
Other Current Debt	239 000	228 000	172 000	167 000
Total Current Debt	482 000	520 000	295 000	398 000
Total Equity and Debt	1 052 000	791 000	712 000	719 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,28 %	−53,68 %	23,26 %	49,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,77 %	−3,1 %	1,72 %	4,53 %
Current Ratio	2,01	1,27	2,16	1,57
Quick Ratio	2,01	1,27	2,16	1,57
Equity Ratio	0,54	0,34	0,59	0,45
Gross Profit Margin	76,63 %	75,04 %	63,83 %	64,07 %