KIROPRAKTIKK OG HELSE FOR ALLE HORNINDAL AS

6763 HORNINDAL

Finances

Share Ownership

Return on Equity

80,53 %

Current Ratio

2,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 286 000	1 154 000	988 000	1 127 000
Net Income	244 000	202 000	130 000	204 000
Total Assets	508 000	379 000	298 000	355 000
Total Equity	303 000	204 000	151 000	182 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 286 000	1 154 000	988 000	1 127 000
Expenditure	974 000	894 000	824 000	867 000
Operating Profit	313 000	260 000	163 000	261 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	313 000	260 000	163 000	261 000
Tax	69 000	57 000	33 000	57 000
Net Income	244 000	202 000	130 000	204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	508 000	379 000	298 000	355 000
Total Assets	508 000	379 000	298 000	355 000
Total Retained Equity	273 000	174 000	121 000	152 000
Total Equity	303 000	204 000	151 000	182 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	206 000	176 000	147 000	173 000
Total Equity and Debt	508 000	379 000	298 000	355 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 031 000	942 000	829 000	909 000
Other Income	256 000	212 000	158 000	218 000
Revenue	1 286 000	1 154 000	988 000	1 127 000
Cost of Goods Sold	1 000	9 000	0	0
Salary Costs	678 000	651 000	543 000	637 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	974 000	894 000	824 000	867 000
Operating Profit	313 000	260 000	163 000	261 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	145 000	150 000	0	0
Net Income	244 000	202 000	130 000	204 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	478 000	350 000	278 000	323 000
Total Current Assets	508 000	379 000	298 000	355 000
Total Assets	508 000	379 000	298 000	355 000
Total Equity	303 000	204 000	151 000	182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	0	4 000	7 000
Unpaid Taxes	50 000	49 000	58 000	48 000
Dividends	145 000	150 000	0	0
Other Current Debt	70 000	69 000	52 000	61 000
Total Current Debt	206 000	176 000	147 000	173 000
Total Equity and Debt	508 000	379 000	298 000	355 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,53 %	99,02 %	86,09 %	112,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,34 %	22,53 %	16,5 %	23,16 %
Current Ratio	2,47	2,15	2,03	2,05
Quick Ratio	2,47	2,15	2,03	2,05
Equity Ratio	0,6	0,54	0,51	0,51
Gross Profit Margin	99,92 %	99,22 %	100 %	100 %