KIROPRAKTOR LEIF GUSTAV PEDERSEN AS

0351 OSLO

Finances

Return on Equity

1 133,16 %

Current Ratio

0,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 694 000	4 353 000	3 512 000	4 368 000
Net Income	2 153 000	2 036 000	1 095 000	2 255 000
Total Assets	3 952 000	3 523 000	2 462 000	3 233 000
Total Equity	190 000	137 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 694 000	4 353 000	3 512 000	4 368 000
Expenditure	1 944 000	1 741 000	1 957 000	1 488 000
Operating Profit	2 750 000	2 611 000	1 556 000	2 880 000
Financial Income	10 000	0	0	1 000
Financial Costs	1 000	1 000	1 000	0
Financial Balance	9 000	−1 000	−1 000	1 000
Earnings Before Tax	2 760 000	2 611 000	1 555 000	2 880 000
Tax	607 000	574 000	459 000	625 000
Net Income	2 153 000	2 036 000	1 095 000	2 255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	421 000	335 000	385 000	289 000
Total Current Assets	3 532 000	3 188 000	2 077 000	2 943 000
Total Assets	3 952 000	3 523 000	2 462 000	3 233 000
Total Retained Equity	90 000	37 000	0	0
Total Equity	190 000	137 000	100 000	100 000
Total Long-Term Debt	0	0	0	7 000
Total Current Debt	3 762 000	3 386 000	2 361 000	3 126 000
Total Equity and Debt	3 952 000	3 523 000	2 462 000	3 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 694 000	4 353 000	3 497 000	4 368 000
Other Income	0	0	15 000	0
Revenue	4 694 000	4 353 000	3 512 000	4 368 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 130 000	1 107 000	1 089 000	1 094 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 944 000	1 741 000	1 957 000	1 488 000
Operating Profit	2 750 000	2 611 000	1 556 000	2 880 000
Financial Income	10 000	0	0	1 000
Financial Costs	1 000	1 000	1 000	0
Financial Balance	9 000	−1 000	−1 000	1 000
Dividends	2 100 000	2 000 000	1 095 000	2 255 000
Net Income	2 153 000	2 036 000	1 095 000	2 255 000

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	421 000	335 000	385 000	289 000
Total Fixed Assets	421 000	335 000	385 000	289 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 225 000	2 116 000	718 000	735 000
Total Current Assets	3 532 000	3 188 000	2 077 000	2 943 000
Total Assets	3 952 000	3 523 000	2 462 000	3 233 000
Total Equity	190 000	137 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	7 000
Creditors	38 000	25 000	173 000	−3 000
Unpaid Taxes	116 000	113 000	105 000	138 000
Dividends	2 100 000	2 000 000	1 095 000	2 255 000
Other Current Debt	901 000	673 000	523 000	104 000
Total Current Debt	3 762 000	3 386 000	2 361 000	3 126 000
Total Equity and Debt	3 952 000	3 523 000	2 462 000	3 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 133,16 %	1 486,13 %	1 095 %	2 255 %
Debt-to-Equity Ratio	0	0	0	0,07
Operating Profit Margin	58,59 %	59,98 %	44,31 %	65,93 %
Current Ratio	0,94	0,94	0,88	0,94
Quick Ratio	0,94	0,94	0,88	0,94
Equity Ratio	0,05	0,04	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %