KIROPRAKTOR THOMAS SOLBERG AS

3117 TØNSBERG

Finances

Share Ownership

Return on Equity

215,63 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 244 000	1 176 000	978 000	996 000
Net Income	276 000	337 000	213 000	96 000
Total Assets	654 000	585 000	492 000	361 000
Total Equity	128 000	167 000	31 000	109 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 244 000	1 176 000	978 000	996 000
Expenditure	892 000	745 000	704 000	874 000
Operating Profit	352 000	431 000	274 000	123 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	−1 000	0
Earnings Before Tax	353 000	432 000	273 000	123 000
Tax	78 000	95 000	60 000	27 000
Net Income	276 000	337 000	213 000	96 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 000	0	11 000	25 000
Total Current Assets	574 000	585 000	480 000	336 000
Total Assets	654 000	585 000	492 000	361 000
Total Retained Equity	98 000	137 000	1 000	79 000
Total Equity	128 000	167 000	31 000	109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	527 000	418 000	461 000	252 000
Total Equity and Debt	654 000	585 000	492 000	361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 006 000	926 000	774 000	778 000
Other Income	238 000	250 000	205 000	218 000
Revenue	1 244 000	1 176 000	978 000	996 000
Cost of Goods Sold	0	0	0	0
Salary Costs	722 000	610 000	593 000	737 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	892 000	745 000	704 000	874 000
Operating Profit	352 000	431 000	274 000	123 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	−1 000	0
Dividends	315 000	200 000	291 000	100 000
Net Income	276 000	337 000	213 000	96 000

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	81 000	0	11 000	25 000
Total Fixed Assets	81 000	0	11 000	25 000
Stock	0	0	0	0
Total Investments	80 000	80 000	80 000	0
Cash, Bank	394 000	407 000	295 000	270 000
Total Current Assets	574 000	585 000	480 000	336 000
Total Assets	654 000	585 000	492 000	361 000
Total Equity	128 000	167 000	31 000	109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	60 000	64 000	55 000	57 000
Dividends	315 000	200 000	291 000	100 000
Other Current Debt	74 000	59 000	55 000	68 000
Total Current Debt	527 000	418 000	461 000	252 000
Total Equity and Debt	654 000	585 000	492 000	361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	215,63 %	201,8 %	687,1 %	88,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,3 %	36,65 %	28,02 %	12,35 %
Current Ratio	1,09	1,4	1,04	1,33
Quick Ratio	1,09	1,4	1,04	1,33
Equity Ratio	0,2	0,29	0,06	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %