VITAL OSTEOPATI AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

−29,47 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 497 000	1 235 000	1 074 000	1 222 000
Net Income	−56 000	68 000	48 000	100 000
Total Assets	335 000	404 000	298 000	325 000
Total Equity	190 000	246 000	178 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 497 000	1 235 000	1 074 000	1 222 000
Expenditure	1 569 000	1 148 000	1 013 000	1 095 000
Operating Profit	−73 000	87 000	62 000	128 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−72 000	87 000	62 000	128 000
Tax	−16 000	19 000	14 000	28 000
Net Income	−56 000	68 000	48 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	110 000	0	0	0
Total Current Assets	225 000	404 000	298 000	325 000
Total Assets	335 000	404 000	298 000	325 000
Total Retained Equity	160 000	216 000	148 000	100 000
Total Equity	190 000	246 000	178 000	130 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	146 000	158 000	120 000	195 000
Total Equity and Debt	335 000	404 000	298 000	325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 497 000	1 200 000	1 054 000	1 222 000
Other Income	0	35 000	20 000	0
Revenue	1 497 000	1 235 000	1 074 000	1 222 000
Cost of Goods Sold	738 000	592 000	273 000	312 000
Salary Costs	428 000	344 000	524 000	573 000
Depreciation	9 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 569 000	1 148 000	1 013 000	1 095 000
Operating Profit	−73 000	87 000	62 000	128 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−56 000	68 000	48 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	94 000	0	0	0
Total Tangible Assets	94 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	110 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	368 000	291 000	314 000
Total Current Assets	225 000	404 000	298 000	325 000
Total Assets	335 000	404 000	298 000	325 000
Total Equity	190 000	246 000	178 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 000	29 000	0	20 000
Unpaid Taxes	40 000	20 000	33 000	26 000
Dividends	0	0	0	0
Other Current Debt	84 000	89 000	74 000	122 000
Total Current Debt	146 000	158 000	120 000	195 000
Total Equity and Debt	335 000	404 000	298 000	325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,47 %	27,64 %	26,97 %	76,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,88 %	7,04 %	5,77 %	10,47 %
Current Ratio	1,54	2,56	2,48	1,67
Quick Ratio	1,54	2,56	2,48	1,67
Equity Ratio	0,57	0,61	0,6	0,4
Gross Profit Margin	50,7 %	52,06 %	74,58 %	74,47 %