VANYLVEN KIROPRAKTORKLINIKK AS

6140 SYVDE

Finances

Return on Equity

39,68 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 440 000	2 453 000	2 099 000	1 960 000
Net Income	394 000	663 000	526 000	538 000
Total Assets	1 351 000	2 919 000	2 480 000	1 723 000
Total Equity	993 000	2 490 000	1 827 000	1 301 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 440 000	2 453 000	2 099 000	1 960 000
Expenditure	1 938 000	1 606 000	1 416 000	1 270 000
Operating Profit	502 000	847 000	683 000	690 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	3 000	1 000	0
Financial Balance	2 000	−2 000	0	1 000
Earnings Before Tax	504 000	845 000	683 000	691 000
Tax	111 000	182 000	156 000	153 000
Net Income	394 000	663 000	526 000	538 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	187 000	42 000	70 000	10 000
Total Current Assets	1 164 000	2 876 000	2 410 000	1 712 000
Total Assets	1 351 000	2 919 000	2 480 000	1 723 000
Total Retained Equity	963 000	2 460 000	1 797 000	1 271 000
Total Equity	993 000	2 490 000	1 827 000	1 301 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	358 000	429 000	653 000	422 000
Total Equity and Debt	1 351 000	2 919 000	2 480 000	1 723 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 440 000	2 453 000	2 079 000	1 960 000
Other Income	0	0	20 000	0
Revenue	2 440 000	2 453 000	2 099 000	1 960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 533 000	1 225 000	1 020 000	960 000
Depreciation	34 000	28 000	20 000	9 000
Impairment	0	0	0	0
Expenditure	1 938 000	1 606 000	1 416 000	1 270 000
Operating Profit	502 000	847 000	683 000	690 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	3 000	1 000	0
Financial Balance	2 000	−2 000	0	1 000
Dividends	0	0	0	259 000
Net Income	394 000	663 000	526 000	538 000

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	187 000	42 000	70 000	10 000
Total Tangible Assets	187 000	42 000	70 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	187 000	42 000	70 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	813 000	2 610 000	2 015 000	1 688 000
Total Current Assets	1 164 000	2 876 000	2 410 000	1 712 000
Total Assets	1 351 000	2 919 000	2 480 000	1 723 000
Total Equity	993 000	2 490 000	1 827 000	1 301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	45 000	21 000	15 000	3 000
Unpaid Taxes	84 000	79 000	153 000	65 000
Dividends	0	0	0	259 000
Other Current Debt	229 000	147 000	328 000	201 000
Total Current Debt	358 000	429 000	653 000	422 000
Total Equity and Debt	1 351 000	2 919 000	2 480 000	1 723 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,68 %	26,63 %	28,79 %	41,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,57 %	34,53 %	32,54 %	35,2 %
Current Ratio	3,25	6,7	3,69	4,06
Quick Ratio	3,25	6,7	3,69	4,06
Equity Ratio	0,74	0,85	0,74	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %