SVENSSONS KIROPRAKTIKK AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

−193,75 %

Current Ratio

0,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	939 000	873 000	819 000	829 000
Net Income	−62 000	−20 000	7 000	−33 000
Total Assets	151 000	209 000	224 000	204 000
Total Equity	32 000	93 000	114 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	939 000	873 000	819 000	829 000
Expenditure	1 001 000	893 000	814 000	864 000
Operating Profit	−62 000	−20 000	6 000	−34 000
Financial Income	1 000	0	1 000	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	1 000	0
Earnings Before Tax	−62 000	−20 000	7 000	−34 000
Tax	0	0	0	−1 000
Net Income	−62 000	−20 000	7 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	88 000	89 000	87 000
Total Current Assets	107 000	121 000	134 000	117 000
Total Assets	151 000	209 000	224 000	204 000
Total Retained Equity	2 000	63 000	84 000	77 000
Total Equity	32 000	93 000	114 000	107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	119 000	115 000	110 000	97 000
Total Equity and Debt	151 000	209 000	224 000	204 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	939 000	760 000	714 000	724 000
Other Income	0	113 000	105 000	105 000
Revenue	939 000	873 000	819 000	829 000
Cost of Goods Sold	0	0	0	0
Salary Costs	577 000	578 000	486 000	553 000
Depreciation	31 000	31 000	31 000	20 000
Impairment	0	0	0	0
Expenditure	1 001 000	893 000	814 000	864 000
Operating Profit	−62 000	−20 000	6 000	−34 000
Financial Income	1 000	0	1 000	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	−62 000	−20 000	7 000	−33 000

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	23 000	54 000	84 000	87 000
Total Tangible Assets	23 000	54 000	84 000	87 000
Total Fiancial Fixed Assets	21 000	34 000	5 000	0
Total Fixed Assets	44 000	88 000	89 000	87 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	75 000	88 000	63 000
Total Current Assets	107 000	121 000	134 000	117 000
Total Assets	151 000	209 000	224 000	204 000
Total Equity	32 000	93 000	114 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	5 000	8 000	2 000
Unpaid Taxes	44 000	43 000	38 000	30 000
Dividends	0	0	0	0
Other Current Debt	61 000	67 000	64 000	65 000
Total Current Debt	119 000	115 000	110 000	97 000
Total Equity and Debt	151 000	209 000	224 000	204 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−193,75 %	−21,51 %	6,14 %	−30,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−6,6 %	−2,29 %	0,73 %	−4,1 %
Current Ratio	0,9	1,05	1,22	1,21
Quick Ratio	0,9	1,05	1,22	1,21
Equity Ratio	0,21	0,44	0,51	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %