GARAAS KIROPRAKTIKK OG HELSE AS

6412 MOLDE

Finances

Share Ownership

Return on Equity

1 300 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 680 000	1 533 000	1 399 000	1 011 000
Net Income	455 000	330 000	280 000	21 000
Total Assets	758 000	637 000	536 000	143 000
Total Equity	35 000	30 000	30 000	73 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 680 000	1 533 000	1 399 000	1 011 000
Expenditure	1 097 000	1 109 000	1 038 000	983 000
Operating Profit	583 000	424 000	360 000	27 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	583 000	423 000	361 000	27 000
Tax	128 000	94 000	80 000	6 000
Net Income	455 000	330 000	280 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	37 000	6 000	8 000
Total Current Assets	734 000	600 000	530 000	135 000
Total Assets	758 000	637 000	536 000	143 000
Total Retained Equity	5 000	0	0	43 000
Total Equity	35 000	30 000	30 000	73 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	723 000	607 000	506 000	70 000
Total Equity and Debt	758 000	637 000	536 000	143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 680 000	1 533 000	1 399 000	1 010 000
Other Income	0	0	0	0
Revenue	1 680 000	1 533 000	1 399 000	1 011 000
Cost of Goods Sold	0	0	365 000	254 000
Salary Costs	907 000	866 000	534 000	573 000
Depreciation	12 000	4 000	2 000	12 000
Impairment	0	0	0	0
Expenditure	1 097 000	1 109 000	1 038 000	983 000
Operating Profit	583 000	424 000	360 000	27 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	450 000	330 000	324 000	0
Net Income	455 000	330 000	280 000	21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	3 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	36 000	3 000	5 000
Total Tangible Assets	24 000	36 000	3 000	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	37 000	6 000	8 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	698 000	600 000	530 000	135 000
Total Current Assets	734 000	600 000	530 000	135 000
Total Assets	758 000	637 000	536 000	143 000
Total Equity	35 000	30 000	30 000	73 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	13 000	0	0
Unpaid Taxes	59 000	60 000	98 000	11 000
Dividends	450 000	330 000	324 000	0
Other Current Debt	85 000	111 000	47 000	51 000
Total Current Debt	723 000	607 000	506 000	70 000
Total Equity and Debt	758 000	637 000	536 000	143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 300 %	1 100 %	933,33 %	28,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,7 %	27,66 %	25,73 %	2,67 %
Current Ratio	1,02	0,99	1,05	1,93
Quick Ratio	1,02	0,99	1,05	1,93
Equity Ratio	0,05	0,05	0,06	0,51
Gross Profit Margin	100 %	100 %	73,91 %	74,88 %