AKUPUNKTUR ALLIANSEN AS

5081 BERGEN

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

7,39

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 312 000	1 590 000	1 453 000	1 639 000
Net Income	0	68 000	57 000	103 000
Total Assets	1 252 000	1 288 000	1 352 000	1 301 000
Total Equity	1 071 000	1 071 000	1 002 000	945 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 312 000	1 590 000	1 453 000	1 639 000
Expenditure	1 360 000	1 502 000	1 379 000	1 507 000
Operating Profit	−48 000	88 000	73 000	132 000
Financial Income	48 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	48 000	0	0	0
Earnings Before Tax	0	88 000	73 000	132 000
Tax	0	19 000	16 000	29 000
Net Income	0	68 000	57 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	470 000	794 000	118 000	147 000
Total Current Assets	783 000	493 000	1 234 000	1 153 000
Total Assets	1 252 000	1 288 000	1 352 000	1 301 000
Total Retained Equity	971 000	971 000	902 000	845 000
Total Equity	1 071 000	1 071 000	1 002 000	945 000
Total Long-Term Debt	75 000	27 000	79 000	61 000
Total Current Debt	106 000	190 000	271 000	295 000
Total Equity and Debt	1 252 000	1 288 000	1 352 000	1 301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 258 000	0	0	0
Other Income	54 000	1 590 000	1 453 000	1 639 000
Revenue	1 312 000	1 590 000	1 453 000	1 639 000
Cost of Goods Sold	38 000	138 000	237 000	235 000
Salary Costs	748 000	747 000	561 000	682 000
Depreciation	19 000	24 000	29 000	37 000
Impairment	0	0	0	0
Expenditure	1 360 000	1 502 000	1 379 000	1 507 000
Operating Profit	−48 000	88 000	73 000	132 000
Financial Income	48 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	48 000	0	0	0
Dividends	0	0	0	0
Net Income	0	68 000	57 000	103 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	75 000	94 000	118 000	147 000
Total Intangible Assets	75 000	94 000	118 000	147 000
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	394 000	700 000	0	0
Total Fixed Assets	470 000	794 000	118 000	147 000
Stock	0	0	0	0
Total Investments	146 000	146 000	146 000	146 000
Cash, Bank	637 000	347 000	1 088 000	998 000
Total Current Assets	783 000	493 000	1 234 000	1 153 000
Total Assets	1 252 000	1 288 000	1 352 000	1 301 000
Total Equity	1 071 000	1 071 000	1 002 000	945 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	75 000	27 000	79 000	61 000
Creditors	0	100 000	201 000	200 000
Unpaid Taxes	44 000	9 000	7 000	8 000
Dividends	0	0	0	0
Other Current Debt	62 000	61 000	47 000	58 000
Total Current Debt	106 000	190 000	271 000	295 000
Total Equity and Debt	1 252 000	1 288 000	1 352 000	1 301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	6,35 %	5,69 %	10,9 %
Debt-to-Equity Ratio	0,07	0,03	0,08	0,06
Operating Profit Margin	−3,66 %	5,53 %	5,02 %	8,05 %
Current Ratio	7,39	2,59	4,55	3,91
Quick Ratio	7,39	2,59	4,55	3,91
Equity Ratio	0,86	0,83	0,74	0,73
Gross Profit Margin	97,1 %	91,32 %	83,69 %	85,66 %