MJØNDALEN KIROPRAKTORKLINIKK AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

−108,99 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 280 000	2 065 000	1 593 000	1 535 000
Net Income	−97 000	−49 000	153 000	−212 000
Total Assets	362 000	405 000	395 000	251 000
Total Equity	89 000	186 000	235 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 280 000	2 065 000	1 593 000	1 535 000
Expenditure	2 377 000	2 116 000	1 441 000	1 749 000
Operating Profit	−98 000	−50 000	152 000	−213 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	−97 000	−49 000	153 000	−213 000
Tax	0	0	0	0
Net Income	−97 000	−49 000	153 000	−212 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	7 000	31 000	66 000
Total Current Assets	362 000	397 000	364 000	185 000
Total Assets	362 000	405 000	395 000	251 000
Total Retained Equity	65 000	161 000	210 000	58 000
Total Equity	89 000	186 000	235 000	82 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	272 000	219 000	160 000	169 000
Total Equity and Debt	362 000	405 000	395 000	251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 280 000	2 065 000	1 480 000	1 514 000
Other Income	0	0	113 000	22 000
Revenue	2 280 000	2 065 000	1 593 000	1 535 000
Cost of Goods Sold	18 000	2 000	0	0
Salary Costs	1 485 000	1 147 000	723 000	936 000
Depreciation	7 000	24 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	2 377 000	2 116 000	1 441 000	1 749 000
Operating Profit	−98 000	−50 000	152 000	−213 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−97 000	−49 000	153 000	−212 000

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	7 000	31 000	66 000
Total Tangible Assets	0	7 000	31 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	7 000	31 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	282 000	272 000	113 000
Total Current Assets	362 000	397 000	364 000	185 000
Total Assets	362 000	405 000	395 000	251 000
Total Equity	89 000	186 000	235 000	82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	55 000	16 000	28 000	7 000
Unpaid Taxes	75 000	92 000	58 000	71 000
Dividends	0	0	0	0
Other Current Debt	143 000	110 000	74 000	91 000
Total Current Debt	272 000	219 000	160 000	169 000
Total Equity and Debt	362 000	405 000	395 000	251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−108,99 %	−26,34 %	65,11 %	−258,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,3 %	−2,42 %	9,54 %	−13,88 %
Current Ratio	1,33	1,81	2,28	1,09
Quick Ratio	1,33	1,81	2,28	1,09
Equity Ratio	0,25	0,46	0,59	0,33
Gross Profit Margin	99,21 %	99,9 %	100 %	100 %