VITAL KIROPRAKTIKK AS

4848 ARENDAL

Finances

Share Ownership

Return on Equity

38,46 %

Current Ratio

2,86

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 385 000	3 076 000	3 041 000	3 131 000
Net Income	650 000	225 000	357 000	−176 000
Total Assets	2 705 000	1 910 000	1 315 000	1 009 000
Total Equity	1 690 000	1 140 000	916 000	558 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 385 000	3 076 000	3 041 000	3 131 000
Expenditure	3 528 000	2 735 000	2 576 000	3 342 000
Operating Profit	857 000	340 000	464 000	−211 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	24 000	35 000	3 000	9 000
Financial Balance	−23 000	−33 000	−2 000	−9 000
Earnings Before Tax	833 000	307 000	462 000	−220 000
Tax	184 000	82 000	105 000	−44 000
Net Income	650 000	225 000	357 000	−176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	637 000	631 000	152 000	371 000
Total Current Assets	2 068 000	1 280 000	1 163 000	637 000
Total Assets	2 705 000	1 910 000	1 315 000	1 009 000
Total Retained Equity	1 660 000	1 110 000	886 000	528 000
Total Equity	1 690 000	1 140 000	916 000	558 000
Total Long-Term Debt	290 000	397 000	0	69 000
Total Current Debt	724 000	373 000	399 000	381 000
Total Equity and Debt	2 705 000	1 910 000	1 315 000	1 009 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 385 000	3 056 000	3 010 000	2 898 000
Other Income	0	20 000	32 000	234 000
Revenue	4 385 000	3 076 000	3 041 000	3 131 000
Cost of Goods Sold	19 000	286 000	74 000	2 000
Salary Costs	2 360 000	1 712 000	1 601 000	1 874 000
Depreciation	96 000	86 000	228 000	228 000
Impairment	0	0	0	0
Expenditure	3 528 000	2 735 000	2 576 000	3 342 000
Operating Profit	857 000	340 000	464 000	−211 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	24 000	35 000	3 000	9 000
Financial Balance	−23 000	−33 000	−2 000	−9 000
Dividends	100 000	0	0	0
Net Income	650 000	225 000	357 000	−176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	200 000
Total Intangible Assets	24 000	43 000	67 000	258 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	613 000	588 000	85 000	113 000
Total Tangible Assets	613 000	588 000	85 000	113 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	637 000	631 000	152 000	371 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 947 000	1 088 000	1 059 000	558 000
Total Current Assets	2 068 000	1 280 000	1 163 000	637 000
Total Assets	2 705 000	1 910 000	1 315 000	1 009 000
Total Equity	1 690 000	1 140 000	916 000	558 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	290 000	397 000	0	69 000
Creditors	72 000	17 000	19 000	24 000
Unpaid Taxes	140 000	161 000	132 000	208 000
Dividends	100 000	0	0	0
Other Current Debt	246 000	137 000	135 000	150 000
Total Current Debt	724 000	373 000	399 000	381 000
Total Equity and Debt	2 705 000	1 910 000	1 315 000	1 009 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,46 %	19,74 %	38,97 %	−31,54 %
Debt-to-Equity Ratio	0,17	0,35	0	0,12
Operating Profit Margin	19,54 %	11,05 %	15,26 %	−6,74 %
Current Ratio	2,86	3,43	2,91	1,67
Quick Ratio	2,86	3,43	2,91	1,67
Equity Ratio	0,62	0,6	0,7	0,55
Gross Profit Margin	99,57 %	90,7 %	97,57 %	99,94 %