KIROPRAKTOR HELGE HAAVAAG AS

9405 HARSTAD

Finances

Return on Equity

91,27 %

Current Ratio

1,56

Debt-to-Equity Ratio

1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 177 000	721 000	799 000	577 000
Net Income	345 000	29 000	149 000	−126 000
Total Assets	1 103 000	367 000	448 000	187 000
Total Equity	378 000	33 000	22 000	−127 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 177 000	721 000	799 000	577 000
Expenditure	727 000	680 000	623 000	695 000
Operating Profit	451 000	41 000	176 000	−118 000
Financial Income	9 000	0	0	7 000
Financial Costs	0	0	6 000	14 000
Financial Balance	9 000	0	−6 000	−7 000
Earnings Before Tax	460 000	41 000	170 000	−126 000
Tax	115 000	13 000	21 000	0
Net Income	345 000	29 000	149 000	−126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	753 000	51 000	51 000	73 000
Total Current Assets	350 000	316 000	397 000	115 000
Total Assets	1 103 000	367 000	448 000	187 000
Total Retained Equity	348 000	3 000	−8 000	−157 000
Total Equity	378 000	33 000	22 000	−127 000
Total Long-Term Debt	500 000	0	117 000	117 000
Total Current Debt	225 000	334 000	309 000	198 000
Total Equity and Debt	1 103 000	367 000	448 000	187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 030 000	698 000	794 000	565 000
Other Income	147 000	23 000	5 000	13 000
Revenue	1 177 000	721 000	799 000	577 000
Cost of Goods Sold	0	0	0	0
Salary Costs	606 000	554 000	515 000	538 000
Depreciation	27 000	25 000	22 000	32 000
Impairment	0	0	0	0
Expenditure	727 000	680 000	623 000	695 000
Operating Profit	451 000	41 000	176 000	−118 000
Financial Income	9 000	0	0	7 000
Financial Costs	0	0	6 000	14 000
Financial Balance	9 000	0	−6 000	−7 000
Dividends	0	0	0	0
Net Income	345 000	29 000	149 000	−126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	7 000	29 000	51 000	73 000
Total Intangible Assets	7 000	29 000	51 000	73 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	22 000	0	0
Total Tangible Assets	17 000	22 000	0	0
Total Fiancial Fixed Assets	728 000	0	0	0
Total Fixed Assets	753 000	51 000	51 000	73 000
Stock	0	0	0	0
Total Investments	116 000	108 000	25 000	0
Cash, Bank	150 000	164 000	325 000	73 000
Total Current Assets	350 000	316 000	397 000	115 000
Total Assets	1 103 000	367 000	448 000	187 000
Total Equity	378 000	33 000	22 000	−127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	500 000	0	117 000	117 000
Creditors	2 000	123 000	123 000	125 000
Unpaid Taxes	52 000	20 000	55 000	26 000
Dividends	0	0	0	0
Other Current Debt	70 000	136 000	110 000	47 000
Total Current Debt	225 000	334 000	309 000	198 000
Total Equity and Debt	1 103 000	367 000	448 000	187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,27 %	87,88 %	677,27 %	99,21 %
Debt-to-Equity Ratio	1,32	0	5,32	−0,92
Operating Profit Margin	38,32 %	5,69 %	22,03 %	−20,45 %
Current Ratio	1,56	0,95	1,28	0,58
Quick Ratio	1,56	0,95	1,28	0,58
Equity Ratio	0,34	0,09	0,05	−0,68
Gross Profit Margin	100 %	100 %	100 %	100 %