KRISTOFFER FINN HANSEN KIROPRAKTIKK AS

1386 ASKER

Finances

Return on Equity

−89,58 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	355 000	346 000	722 000	1 473 000
Net Income	−645 000	−502 000	−385 000	−244 000
Total Assets	1 315 000	1 664 000	2 192 000	2 541 000
Total Equity	720 000	1 365 000	1 867 000	2 302 000

Income (NOK)	2022	2021	2020	2019
Revenue	355 000	346 000	722 000	1 473 000
Expenditure	1 010 000	910 000	1 131 000	1 717 000
Operating Profit	−656 000	−564 000	−409 000	−244 000
Financial Income	11 000	62 000	24 000	0
Financial Costs	0	0	0	0
Financial Balance	11 000	62 000	24 000	0
Earnings Before Tax	−645 000	−502 000	−385 000	−244 000
Tax	0	0	0	0
Net Income	−645 000	−502 000	−385 000	−244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	78 000	0	0
Total Current Assets	1 244 000	1 587 000	2 192 000	2 541 000
Total Assets	1 315 000	1 664 000	2 192 000	2 541 000
Total Retained Equity	690 000	1 335 000	1 837 000	2 272 000
Total Equity	720 000	1 365 000	1 867 000	2 302 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	595 000	300 000	325 000	239 000
Total Equity and Debt	1 315 000	1 664 000	2 192 000	2 541 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	355 000	346 000	709 000	1 473 000
Other Income	0	0	13 000	0
Revenue	355 000	346 000	722 000	1 473 000
Cost of Goods Sold	0	0	0	0
Salary Costs	907 000	816 000	1 066 000	928 000
Depreciation	7 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	1 010 000	910 000	1 131 000	1 717 000
Operating Profit	−656 000	−564 000	−409 000	−244 000
Financial Income	11 000	62 000	24 000	0
Financial Costs	0	0	0	0
Financial Balance	11 000	62 000	24 000	0
Dividends	0	0	50 000	0
Net Income	−645 000	−502 000	−385 000	−244 000

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	23 000	30 000	0	0
Total Tangible Assets	23 000	30 000	0	0
Total Fiancial Fixed Assets	48 000	48 000	0	0
Total Fixed Assets	70 000	78 000	0	0
Stock	0	0	0	0
Total Investments	174 000	174 000	174 000	0
Cash, Bank	1 071 000	1 413 000	2 018 000	2 541 000
Total Current Assets	1 244 000	1 587 000	2 192 000	2 541 000
Total Assets	1 315 000	1 664 000	2 192 000	2 541 000
Total Equity	720 000	1 365 000	1 867 000	2 302 000
Short-Term Group Debt	0	176 000	227 000	126 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	69 000	24 000	50 000	49 000
Dividends	0	0	50 000	0
Other Current Debt	526 000	99 000	−2 000	59 000
Total Current Debt	595 000	300 000	325 000	239 000
Total Equity and Debt	1 315 000	1 664 000	2 192 000	2 541 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−89,58 %	−36,78 %	−20,62 %	−10,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−184,79 %	−163,01 %	−56,65 %	−16,56 %
Current Ratio	2,09	5,29	6,74	10,63
Quick Ratio	2,09	5,29	6,74	10,63
Equity Ratio	0,55	0,82	0,85	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %