KIROPRAKTOR GLENN ANGELSEN AS

7011 TRONDHEIM

Finances

Return on Equity

343,33 %

Current Ratio

0,31

Debt-to-Equity Ratio

36,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	954 000	927 000	874 000	1 457 000
Net Income	103 000	−11 000	186 000	24 000
Total Assets	1 416 000	992 000	1 036 000	441 000
Total Equity	30 000	362 000	373 000	187 000

Income (NOK)	2022	2021	2020	2019
Revenue	954 000	927 000	874 000	1 457 000
Expenditure	974 000	941 000	632 000	1 391 000
Operating Profit	−20 000	−14 000	242 000	66 000
Financial Income	251 000	31 000	0	0
Financial Costs	98 000	30 000	4 000	35 000
Financial Balance	153 000	1 000	−4 000	−35 000
Earnings Before Tax	132 000	−14 000	238 000	31 000
Tax	29 000	−3 000	52 000	7 000
Net Income	103 000	−11 000	186 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 326 000	949 000	910 000	240 000
Total Current Assets	90 000	43 000	126 000	201 000
Total Assets	1 416 000	992 000	1 036 000	441 000
Total Retained Equity	0	332 000	343 000	157 000
Total Equity	30 000	362 000	373 000	187 000
Total Long-Term Debt	1 100 000	505 000	572 000	0
Total Current Debt	286 000	125 000	91 000	254 000
Total Equity and Debt	1 416 000	992 000	1 036 000	441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	954 000	927 000	851 000	1 457 000
Other Income	0	0	23 000	0
Revenue	954 000	927 000	874 000	1 457 000
Cost of Goods Sold	0	0	0	0
Salary Costs	844 000	821 000	262 000	899 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	974 000	941 000	632 000	1 391 000
Operating Profit	−20 000	−14 000	242 000	66 000
Financial Income	251 000	31 000	0	0
Financial Costs	98 000	30 000	4 000	35 000
Financial Balance	153 000	1 000	−4 000	−35 000
Dividends	103 000	0	0	0
Net Income	103 000	−11 000	186 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	9 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 326 000	941 000	910 000	240 000
Total Fixed Assets	1 326 000	949 000	910 000	240 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	90 000	42 000	86 000	94 000
Total Current Assets	90 000	43 000	126 000	201 000
Total Assets	1 416 000	992 000	1 036 000	441 000
Total Equity	30 000	362 000	373 000	187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 100 000	505 000	572 000	0
Creditors	14 000	12 000	7 000	41 000
Unpaid Taxes	70 000	31 000	0	54 000
Dividends	103 000	0	0	0
Other Current Debt	78 000	76 000	31 000	152 000
Total Current Debt	286 000	125 000	91 000	254 000
Total Equity and Debt	1 416 000	992 000	1 036 000	441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	343,33 %	−3,04 %	49,87 %	12,83 %
Debt-to-Equity Ratio	36,67	1,4	1,53	0
Operating Profit Margin	−2,1 %	−1,51 %	27,69 %	4,53 %
Current Ratio	0,31	0,34	1,38	0,79
Quick Ratio	0,31	0,34	1,38	0,79
Equity Ratio	0,02	0,36	0,36	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %