FJELLREGIONEN KIROPRAKTOR AS

0883 OSLO

Finances

Share Ownership

Return on Equity

39,02 %

Current Ratio

0,98

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 821 000	1 269 000	934 000	1 005 000
Net Income	16 000	−10 000	47 000	−59 000
Total Assets	202 000	190 000	164 000	117 000
Total Equity	41 000	24 000	34 000	−13 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 821 000	1 269 000	934 000	1 005 000
Expenditure	1 798 000	1 281 000	875 000	1 080 000
Operating Profit	23 000	−13 000	60 000	−75 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	22 000	−12 000	60 000	−75 000
Tax	6 000	−3 000	13 000	−17 000
Net Income	16 000	−10 000	47 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	43 000	11 000	37 000
Total Current Assets	156 000	147 000	153 000	80 000
Total Assets	202 000	190 000	164 000	117 000
Total Retained Equity	21 000	5 000	14 000	−33 000
Total Equity	41 000	24 000	34 000	−13 000
Total Long-Term Debt	2 000	1 000	1 000	1 000
Total Current Debt	160 000	165 000	129 000	129 000
Total Equity and Debt	202 000	190 000	164 000	117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 792 000	1 269 000	934 000	1 005 000
Other Income	29 000	0	0	0
Revenue	1 821 000	1 269 000	934 000	1 005 000
Cost of Goods Sold	296 000	82 000	0	8 000
Salary Costs	1 073 000	870 000	695 000	868 000
Depreciation	1 000	10 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	1 798 000	1 281 000	875 000	1 080 000
Operating Profit	23 000	−13 000	60 000	−75 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	16 000	−10 000	47 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 000	2 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	46 000	38 000	9 000	21 000
Fixtures	0	0	0	0
Total Tangible Assets	46 000	38 000	9 000	21 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 000	43 000	11 000	37 000
Stock	0	5 000	0	0
Total Investments	0	0	0	0
Cash, Bank	122 000	82 000	125 000	57 000
Total Current Assets	156 000	147 000	153 000	80 000
Total Assets	202 000	190 000	164 000	117 000
Total Equity	41 000	24 000	34 000	−13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	1 000	1 000	1 000
Creditors	0	35 000	−3 000	0
Unpaid Taxes	66 000	54 000	70 000	58 000
Dividends	0	0	0	0
Other Current Debt	93 000	75 000	61 000	71 000
Total Current Debt	160 000	165 000	129 000	129 000
Total Equity and Debt	202 000	190 000	164 000	117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,02 %	−41,67 %	138,24 %	453,85 %
Debt-to-Equity Ratio	0,05	0,04	0,03	−0,08
Operating Profit Margin	1,26 %	−1,02 %	6,42 %	−7,46 %
Current Ratio	0,98	0,89	1,19	0,62
Quick Ratio	0,98	0,92	1,19	0,62
Equity Ratio	0,2	0,13	0,21	−0,11
Gross Profit Margin	83,75 %	93,54 %	100 %	99,2 %