KIROPRAKTORGRUPPEN STOVNER AS

0985 OSLO

Finances

Share Ownership

Return on Equity

−12 %

Current Ratio

1,12

Debt-to-Equity Ratio

−25,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 412 000	700 000	600 000	712 000
Net Income	3 000	−38 000	27 000	−20 000
Total Assets	821 000	115 000	100 000	118 000
Total Equity	−25 000	−27 000	11 000	−16 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 412 000	700 000	600 000	712 000
Expenditure	1 402 000	738 000	573 000	732 000
Operating Profit	10 000	−38 000	27 000	−20 000
Financial Income	0	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	0
Earnings Before Tax	3 000	−38 000	27 000	−20 000
Tax	0	0	0	0
Net Income	3 000	−38 000	27 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	582 000	0	0	0
Total Current Assets	239 000	115 000	100 000	118 000
Total Assets	821 000	115 000	100 000	118 000
Total Retained Equity	−55 000	−57 000	−19 000	−46 000
Total Equity	−25 000	−27 000	11 000	−16 000
Total Long-Term Debt	632 000	0	0	0
Total Current Debt	213 000	143 000	89 000	135 000
Total Equity and Debt	821 000	115 000	100 000	118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 264 000	700 000	600 000	712 000
Other Income	147 000	0	0	0
Revenue	1 412 000	700 000	600 000	712 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 018 000	706 000	537 000	698 000
Depreciation	50 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 402 000	738 000	573 000	732 000
Operating Profit	10 000	−38 000	27 000	−20 000
Financial Income	0	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	0
Dividends	0	0	0	0
Net Income	3 000	−38 000	27 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	450 000	0	0	0
Total Intangible Assets	450 000	0	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	132 000	0	0	0
Total Fixed Assets	582 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	154 000	65 000	73 000	73 000
Total Current Assets	239 000	115 000	100 000	118 000
Total Assets	821 000	115 000	100 000	118 000
Total Equity	−25 000	−27 000	11 000	−16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	632 000	0	0	0
Creditors	5 000	0	−2 000	−2 000
Unpaid Taxes	95 000	78 000	48 000	80 000
Dividends	0	0	0	0
Other Current Debt	114 000	65 000	43 000	56 000
Total Current Debt	213 000	143 000	89 000	135 000
Total Equity and Debt	821 000	115 000	100 000	118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12 %	140,74 %	245,45 %	125 %
Debt-to-Equity Ratio	−25,28	−0	0	−0
Operating Profit Margin	0,71 %	−5,43 %	4,5 %	−2,81 %
Current Ratio	1,12	0,8	1,12	0,87
Quick Ratio	1,12	0,8	1,12	0,87
Equity Ratio	−0,03	−0,23	0,11	−0,14
Gross Profit Margin	100 %	100 %	100 %	100 %