HARAM KIROPRAKTORKLINIKK AS

6264 TENNFJORD

Finances

Share Ownership

Return on Equity

−103,75 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 192 000	1 660 000	1 345 000
Net Income	−83 000	−134 000	27 000	−4 000
Total Assets	587 000	473 000	633 000	501 000
Total Equity	80 000	163 000	297 000	270 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 192 000	1 660 000	1 345 000
Expenditure	1 757 000	1 359 000	1 623 000	1 349 000
Operating Profit	−102 000	−168 000	37 000	−4 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	2 000	1 000
Financial Balance	−4 000	0	−2 000	−1 000
Earnings Before Tax	−106 000	−168 000	36 000	−5 000
Tax	−23 000	−34 000	8 000	0
Net Income	−83 000	−134 000	27 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	183 000	171 000	166 000	171 000
Total Current Assets	404 000	302 000	467 000	329 000
Total Assets	587 000	473 000	633 000	501 000
Total Retained Equity	50 000	133 000	267 000	240 000
Total Equity	80 000	163 000	297 000	270 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	507 000	310 000	336 000	231 000
Total Equity and Debt	587 000	473 000	633 000	501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 597 000	1 152 000	1 630 000	1 287 000
Other Income	59 000	41 000	30 000	58 000
Revenue	1 655 000	1 192 000	1 660 000	1 345 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 100 000	601 000	886 000	585 000
Depreciation	26 000	28 000	27 000	66 000
Impairment	0	0	0	0
Expenditure	1 757 000	1 359 000	1 623 000	1 349 000
Operating Profit	−102 000	−168 000	37 000	−4 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	2 000	1 000
Financial Balance	−4 000	0	−2 000	−1 000
Dividends	0	0	0	0
Net Income	−83 000	−134 000	27 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	127 000	104 000	71 000	79 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	41 000	67 000	95 000	92 000
Total Tangible Assets	41 000	67 000	95 000	92 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	183 000	171 000	166 000	171 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	257 000	204 000	402 000	219 000
Total Current Assets	404 000	302 000	467 000	329 000
Total Assets	587 000	473 000	633 000	501 000
Total Equity	80 000	163 000	297 000	270 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	122 000	168 000	109 000	32 000
Unpaid Taxes	106 000	42 000	83 000	50 000
Dividends	0	0	0	0
Other Current Debt	279 000	100 000	143 000	149 000
Total Current Debt	507 000	310 000	336 000	231 000
Total Equity and Debt	587 000	473 000	633 000	501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−103,75 %	−82,21 %	9,09 %	−1,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−6,16 %	−14,09 %	2,23 %	−0,3 %
Current Ratio	0,8	0,97	1,39	1,42
Quick Ratio	0,8	0,97	1,39	1,42
Equity Ratio	0,14	0,34	0,47	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %