GODFOTEN KIROPRAKTIKK AS

4440 TONSTAD

Finances

Share Ownership

Return on Equity

18,89 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 007 000	771 000	797 000	1 309 000
Net Income	34 000	−325 000	−208 000	122 000
Total Assets	548 000	472 000	738 000	1 042 000
Total Equity	180 000	146 000	696 000	903 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 007 000	771 000	797 000	1 309 000
Expenditure	974 000	1 095 000	1 051 000	1 153 000
Operating Profit	34 000	−324 000	−254 000	156 000
Financial Income	0	0	4 000	3 000
Financial Costs	0	1 000	4 000	3 000
Financial Balance	0	−1 000	0	0
Earnings Before Tax	34 000	−325 000	−254 000	156 000
Tax	0	0	−47 000	34 000
Net Income	34 000	−325 000	−208 000	122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	177 000	236 000	295 000	369 000
Total Current Assets	371 000	236 000	443 000	673 000
Total Assets	548 000	472 000	738 000	1 042 000
Total Retained Equity	150 000	116 000	666 000	873 000
Total Equity	180 000	146 000	696 000	903 000
Total Long-Term Debt	0	0	0	79 000
Total Current Debt	368 000	326 000	42 000	60 000
Total Equity and Debt	548 000	472 000	738 000	1 042 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 007 000	771 000	797 000	1 308 000
Other Income	0	0	0	2 000
Revenue	1 007 000	771 000	797 000	1 309 000
Cost of Goods Sold	77 000	87 000	155 000	178 000
Salary Costs	544 000	648 000	539 000	677 000
Depreciation	59 000	59 000	74 000	92 000
Impairment	0	0	0	0
Expenditure	974 000	1 095 000	1 051 000	1 153 000
Operating Profit	34 000	−324 000	−254 000	156 000
Financial Income	0	0	4 000	3 000
Financial Costs	0	1 000	4 000	3 000
Financial Balance	0	−1 000	0	0
Dividends	0	225 000	0	0
Net Income	34 000	−325 000	−208 000	122 000

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	11 000	0
Fixtures	177 000	236 000	284 000	369 000
Total Tangible Assets	177 000	236 000	295 000	369 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	177 000	236 000	295 000	369 000
Stock	65 000	93 000	111 000	138 000
Total Investments	0	0	0	0
Cash, Bank	90 000	131 000	182 000	377 000
Total Current Assets	371 000	236 000	443 000	673 000
Total Assets	548 000	472 000	738 000	1 042 000
Total Equity	180 000	146 000	696 000	903 000
Short-Term Group Debt	220 000	128 000	113 000	0
Total Long-Term Debt	0	0	0	79 000
Creditors	0	6 000	9 000	−3 000
Unpaid Taxes	27 000	64 000	35 000	32 000
Dividends	0	225 000	0	0
Other Current Debt	122 000	128 000	−115 000	−5 000
Total Current Debt	368 000	326 000	42 000	60 000
Total Equity and Debt	548 000	472 000	738 000	1 042 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,89 %	−222,6 %	−29,89 %	13,51 %
Debt-to-Equity Ratio	0	0	0	0,09
Operating Profit Margin	3,38 %	−42,02 %	−31,87 %	11,92 %
Current Ratio	1,01	0,72	10,55	11,22
Quick Ratio	1,22	1,01	−6,42	−8,63
Equity Ratio	0,33	0,31	0,94	0,87
Gross Profit Margin	92,35 %	88,72 %	80,55 %	86,4 %