KIROPRAKTOR IDA SEIM AS

6823 SANDANE

Finances

Share Ownership

Return on Equity

3 000 %

Current Ratio

0,94

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	847 000	763 000	873 000	904 000
Net Income	−30 000	−42 000	10 000	0
Total Assets	100 000	107 000	148 000	167 000
Total Equity	−1 000	29 000	72 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	847 000	763 000	873 000	904 000
Expenditure	877 000	805 000	861 000	904 000
Operating Profit	−30 000	−42 000	12 000	0
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−30 000	−42 000	12 000	0
Tax	0	0	2 000	0
Net Income	−30 000	−42 000	10 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	21 000	38 000	55 000
Total Current Assets	95 000	85 000	109 000	111 000
Total Assets	100 000	107 000	148 000	167 000
Total Retained Equity	−31 000	−1 000	42 000	31 000
Total Equity	−1 000	29 000	72 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	101 000	77 000	76 000	105 000
Total Equity and Debt	100 000	107 000	148 000	167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	847 000	763 000	873 000	904 000
Other Income	0	0	0	0
Revenue	847 000	763 000	873 000	904 000
Cost of Goods Sold	0	262 000	199 000	0
Salary Costs	647 000	307 000	442 000	669 000
Depreciation	17 000	17 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	877 000	805 000	861 000	904 000
Operating Profit	−30 000	−42 000	12 000	0
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−30 000	−42 000	10 000	0

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	4 000	21 000	38 000	55 000
Total Tangible Assets	4 000	21 000	38 000	55 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 000	21 000	38 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	69 000	93 000	77 000
Total Current Assets	95 000	85 000	109 000	111 000
Total Assets	100 000	107 000	148 000	167 000
Total Equity	−1 000	29 000	72 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	19 000	30 000	4 000
Unpaid Taxes	41 000	32 000	5 000	41 000
Dividends	0	0	0	0
Other Current Debt	59 000	26 000	40 000	61 000
Total Current Debt	101 000	77 000	76 000	105 000
Total Equity and Debt	100 000	107 000	148 000	167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 000 %	−144,83 %	13,89 %	0 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−3,54 %	−5,5 %	1,37 %	0 %
Current Ratio	0,94	1,1	1,43	1,06
Quick Ratio	0,94	1,1	1,43	1,06
Equity Ratio	−0,01	0,27	0,49	0,37
Gross Profit Margin	100 %	65,66 %	77,21 %	100 %