DRAGESET AKUPUNKTUR OG FYSIOTERAPI AS

6788 OLDEN

Finances

Share Ownership

Return on Equity

5,33 %

Current Ratio

2,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 590 000	1 549 000	1 372 000	1 452 000
Net Income	29 000	431 000	248 000	251 000
Total Assets	931 000	949 000	1 149 000	911 000
Total Equity	544 000	515 000	584 000	537 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 590 000	1 549 000	1 372 000	1 452 000
Expenditure	1 553 000	997 000	1 055 000	1 131 000
Operating Profit	37 000	552 000	318 000	322 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	37 000	552 000	318 000	322 000
Tax	8 000	121 000	70 000	71 000
Net Income	29 000	431 000	248 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	144 000	78 000	49 000	30 000
Total Current Assets	787 000	871 000	1 100 000	881 000
Total Assets	931 000	949 000	1 149 000	911 000
Total Retained Equity	523 000	494 000	564 000	516 000
Total Equity	544 000	515 000	584 000	537 000
Total Long-Term Debt	0	0	1 000	1 000
Total Current Debt	387 000	434 000	564 000	374 000
Total Equity and Debt	931 000	949 000	1 149 000	911 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 020 000	1 000 000	847 000	931 000
Other Income	570 000	549 000	525 000	521 000
Revenue	1 590 000	1 549 000	1 372 000	1 452 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 227 000	669 000	809 000	857 000
Depreciation	18 000	8 000	8 000	1 000
Impairment	0	0	0	0
Expenditure	1 553 000	997 000	1 055 000	1 131 000
Operating Profit	37 000	552 000	318 000	322 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	200 000	0
Net Income	29 000	431 000	248 000	251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	15 000	22 000	30 000
Total Tangible Assets	44 000	15 000	22 000	30 000
Total Fiancial Fixed Assets	99 000	63 000	27 000	0
Total Fixed Assets	144 000	78 000	49 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	786 000	871 000	1 100 000	881 000
Total Current Assets	787 000	871 000	1 100 000	881 000
Total Assets	931 000	949 000	1 149 000	911 000
Total Equity	544 000	515 000	584 000	537 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	1 000
Creditors	27 000	12 000	0	2 000
Unpaid Taxes	250 000	230 000	43 000	49 000
Dividends	0	0	200 000	0
Other Current Debt	101 000	70 000	251 000	253 000
Total Current Debt	387 000	434 000	564 000	374 000
Total Equity and Debt	931 000	949 000	1 149 000	911 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,33 %	83,69 %	42,47 %	46,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,33 %	35,64 %	23,18 %	22,18 %
Current Ratio	2,03	2,01	1,95	2,36
Quick Ratio	2,03	2,01	1,95	2,36
Equity Ratio	0,58	0,54	0,51	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %