NEMUS SANDEFJORD KIROPRAKTIKK AS

3210 SANDEFJORD

Finances

Return on Equity

40,88 %

Current Ratio

3,5

Debt-to-Equity Ratio

1,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 856 000	5 223 000	4 794 000	4 099 000
Net Income	565 000	786 000	693 000	65 000
Total Assets	3 823 000	1 441 000	1 278 000	426 000
Total Equity	1 382 000	817 000	31 000	108 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 856 000	5 223 000	4 794 000	4 099 000
Expenditure	4 103 000	4 222 000	3 902 000	4 013 000
Operating Profit	753 000	1 001 000	893 000	86 000
Financial Income	0	7 000	0	0
Financial Costs	35 000	0	0	0
Financial Balance	−35 000	7 000	0	0
Earnings Before Tax	718 000	1 008 000	893 000	86 000
Tax	152 000	222 000	200 000	21 000
Net Income	565 000	786 000	693 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 883 000	20 000	37 000	74 000
Total Current Assets	1 941 000	1 421 000	1 242 000	352 000
Total Assets	3 823 000	1 441 000	1 278 000	426 000
Total Retained Equity	1 357 000	792 000	6 000	83 000
Total Equity	1 382 000	817 000	31 000	108 000
Total Long-Term Debt	1 886 000	0	0	0
Total Current Debt	555 000	624 000	1 248 000	318 000
Total Equity and Debt	3 823 000	1 441 000	1 278 000	426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 856 000	5 223 000	4 749 000	4 099 000
Other Income	0	0	46 000	0
Revenue	4 856 000	5 223 000	4 794 000	4 099 000
Cost of Goods Sold	3 026 000	3 210 000	3 008 000	2 551 000
Salary Costs	14 000	31 000	45 000	408 000
Depreciation	0	17 000	38 000	34 000
Impairment	0	0	0	0
Expenditure	4 103 000	4 222 000	3 902 000	4 013 000
Operating Profit	753 000	1 001 000	893 000	86 000
Financial Income	0	7 000	0	0
Financial Costs	35 000	0	0	0
Financial Balance	−35 000	7 000	0	0
Dividends	0	0	770 000	0
Net Income	565 000	786 000	693 000	65 000

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	0	0	17 000	54 000
Total Tangible Assets	0	0	17 000	54 000
Total Fiancial Fixed Assets	1 883 000	20 000	20 000	20 000
Total Fixed Assets	1 883 000	20 000	37 000	74 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	428 000	563 000	1 068 000	194 000
Total Current Assets	1 941 000	1 421 000	1 242 000	352 000
Total Assets	3 823 000	1 441 000	1 278 000	426 000
Total Equity	1 382 000	817 000	31 000	108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 886 000	0	0	0
Creditors	340 000	270 000	264 000	249 000
Unpaid Taxes	1 000	3 000	4 000	15 000
Dividends	0	0	770 000	0
Other Current Debt	62 000	129 000	10 000	32 000
Total Current Debt	555 000	624 000	1 248 000	318 000
Total Equity and Debt	3 823 000	1 441 000	1 278 000	426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,88 %	96,21 %	2 235,48 %	60,19 %
Debt-to-Equity Ratio	1,36	0	0	0
Operating Profit Margin	15,51 %	19,17 %	18,63 %	2,1 %
Current Ratio	3,5	2,28	1	1,11
Quick Ratio	3,5	2,28	1	1,11
Equity Ratio	0,36	0,57	0,02	0,25
Gross Profit Margin	37,69 %	38,54 %	37,25 %	37,77 %