KING KIROPRAKTOR AS

4639 KRISTIANSAND S

Finances

Return on Equity

29,44 %

Current Ratio

1,32

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 916 000	2 597 000	2 360 000	2 313 000
Net Income	287 000	159 000	309 000	187 000
Total Assets	1 615 000	1 512 000	1 591 000	1 434 000
Total Equity	975 000	863 000	703 000	394 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 916 000	2 597 000	2 360 000	2 313 000
Expenditure	2 789 000	2 392 000	1 964 000	2 043 000
Operating Profit	127 000	205 000	397 000	270 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	0	8 000
Financial Balance	−4 000	0	0	−8 000
Earnings Before Tax	123 000	204 000	397 000	262 000
Tax	−164 000	45 000	88 000	75 000
Net Income	287 000	159 000	309 000	187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 142 000	1 054 000	1 044 000	1 050 000
Total Current Assets	473 000	458 000	547 000	384 000
Total Assets	1 615 000	1 512 000	1 591 000	1 434 000
Total Retained Equity	945 000	833 000	673 000	364 000
Total Equity	975 000	863 000	703 000	394 000
Total Long-Term Debt	284 000	278 000	509 000	696 000
Total Current Debt	357 000	372 000	379 000	343 000
Total Equity and Debt	1 615 000	1 512 000	1 591 000	1 434 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 916 000	2 597 000	2 271 000	2 313 000
Other Income	0	0	90 000	0
Revenue	2 916 000	2 597 000	2 360 000	2 313 000
Cost of Goods Sold	106 000	93 000	19 000	0
Salary Costs	1 966 000	1 937 000	1 549 000	1 640 000
Depreciation	0	4 000	6 000	7 000
Impairment	0	0	0	0
Expenditure	2 789 000	2 392 000	1 964 000	2 043 000
Operating Profit	127 000	205 000	397 000	270 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	0	8 000
Financial Balance	−4 000	0	0	−8 000
Dividends	0	0	0	0
Net Income	287 000	159 000	309 000	187 000

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	18 000	0	0	0
Fixtures	0	18 000	22 000	28 000
Total Tangible Assets	18 000	18 000	22 000	28 000
Total Fiancial Fixed Assets	1 124 000	1 036 000	1 022 000	1 022 000
Total Fixed Assets	1 142 000	1 054 000	1 044 000	1 050 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	283 000	191 000	265 000	192 000
Total Current Assets	473 000	458 000	547 000	384 000
Total Assets	1 615 000	1 512 000	1 591 000	1 434 000
Total Equity	975 000	863 000	703 000	394 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	284 000	278 000	509 000	696 000
Creditors	24 000	4 000	26 000	10 000
Unpaid Taxes	106 000	149 000	108 000	105 000
Dividends	0	0	0	0
Other Current Debt	199 000	174 000	141 000	153 000
Total Current Debt	357 000	372 000	379 000	343 000
Total Equity and Debt	1 615 000	1 512 000	1 591 000	1 434 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,44 %	18,42 %	43,95 %	47,46 %
Debt-to-Equity Ratio	0,29	0,32	0,72	1,77
Operating Profit Margin	4,36 %	7,89 %	16,82 %	11,67 %
Current Ratio	1,32	1,23	1,44	1,12
Quick Ratio	1,32	1,23	1,44	1,12
Equity Ratio	0,6	0,57	0,44	0,27
Gross Profit Margin	96,36 %	96,42 %	99,19 %	100 %