KIROPRAKTORHUSET AS

3269 LARVIK

Finances

Share Ownership

Return on Equity

37,41 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 755 000	5 039 000	4 756 000	4 760 000
Net Income	101 000	−34 000	124 000	114 000
Total Assets	1 231 000	1 163 000	1 401 000	1 163 000
Total Equity	270 000	269 000	303 000	329 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 755 000	5 039 000	4 756 000	4 760 000
Expenditure	4 634 000	5 074 000	4 598 000	4 611 000
Operating Profit	121 000	−36 000	159 000	149 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	122 000	−35 000	159 000	150 000
Tax	21 000	−1 000	35 000	36 000
Net Income	101 000	−34 000	124 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 000	42 000	53 000	40 000
Total Current Assets	1 169 000	1 122 000	1 348 000	1 123 000
Total Assets	1 231 000	1 163 000	1 401 000	1 163 000
Total Retained Equity	240 000	239 000	273 000	299 000
Total Equity	270 000	269 000	303 000	329 000
Total Long-Term Debt	2 000	0	1 000	0
Total Current Debt	960 000	895 000	1 097 000	834 000
Total Equity and Debt	1 231 000	1 163 000	1 401 000	1 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 755 000	5 039 000	4 676 000	4 686 000
Other Income	0	0	79 000	74 000
Revenue	4 755 000	5 039 000	4 756 000	4 760 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 639 000	4 068 000	3 773 000	3 671 000
Depreciation	11 000	11 000	9 000	6 000
Impairment	0	0	0	0
Expenditure	4 634 000	5 074 000	4 598 000	4 611 000
Operating Profit	121 000	−36 000	159 000	149 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	100 000	0	150 000	0
Net Income	101 000	−34 000	124 000	114 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	11 000	15 000	19 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	55 000	31 000	38 000	22 000
Total Tangible Assets	55 000	31 000	38 000	22 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	62 000	42 000	53 000	40 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	980 000	1 007 000	1 206 000	1 005 000
Total Current Assets	1 169 000	1 122 000	1 348 000	1 123 000
Total Assets	1 231 000	1 163 000	1 401 000	1 163 000
Total Equity	270 000	269 000	303 000	329 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	1 000	0
Creditors	154 000	39 000	36 000	28 000
Unpaid Taxes	183 000	336 000	210 000	184 000
Dividends	100 000	0	150 000	0
Other Current Debt	504 000	519 000	667 000	586 000
Total Current Debt	960 000	895 000	1 097 000	834 000
Total Equity and Debt	1 231 000	1 163 000	1 401 000	1 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,41 %	−12,64 %	40,92 %	34,65 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	2,54 %	−0,71 %	3,34 %	3,13 %
Current Ratio	1,22	1,25	1,23	1,35
Quick Ratio	1,22	1,25	1,23	1,35
Equity Ratio	0,22	0,23	0,22	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %