KIROPRAKTOR DANIEL DYRSTAD AS

4045 HAFRSFJORD

Finances

Return on Equity

25,14 %

Current Ratio

3,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 498 000	1 141 000	1 231 000	1 332 000
Net Income	273 000	0	470 000	313 000
Total Assets	1 273 000	935 000	975 000	589 000
Total Equity	1 086 000	813 000	813 000	343 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 498 000	1 141 000	1 231 000	1 332 000
Expenditure	952 000	841 000	890 000	931 000
Operating Profit	546 000	300 000	341 000	401 000
Financial Income	0	0	213 000	0
Financial Costs	154 000	299 000	10 000	0
Financial Balance	−154 000	−299 000	203 000	0
Earnings Before Tax	392 000	0	544 000	401 000
Tax	120 000	0	73 000	89 000
Net Income	273 000	0	470 000	313 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	613 000	163 000	80 000	0
Total Current Assets	660 000	772 000	895 000	589 000
Total Assets	1 273 000	935 000	975 000	589 000
Total Retained Equity	1 056 000	783 000	783 000	313 000
Total Equity	1 086 000	813 000	813 000	343 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	187 000	122 000	162 000	246 000
Total Equity and Debt	1 273 000	935 000	975 000	589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 498 000	1 141 000	1 231 000	1 332 000
Other Income	0	0	0	0
Revenue	1 498 000	1 141 000	1 231 000	1 332 000
Cost of Goods Sold	0	0	0	0
Salary Costs	898 000	776 000	793 000	828 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	952 000	841 000	890 000	931 000
Operating Profit	546 000	300 000	341 000	401 000
Financial Income	0	0	213 000	0
Financial Costs	154 000	299 000	10 000	0
Financial Balance	−154 000	−299 000	203 000	0
Dividends	0	0	0	0
Net Income	273 000	0	470 000	313 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	613 000	163 000	80 000	0
Total Fixed Assets	613 000	163 000	80 000	0
Stock	0	0	0	0
Total Investments	375 000	347 000	613 000	0
Cash, Bank	254 000	328 000	−437 000	589 000
Total Current Assets	660 000	772 000	895 000	589 000
Total Assets	1 273 000	935 000	975 000	589 000
Total Equity	1 086 000	813 000	813 000	343 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	0	0
Unpaid Taxes	58 000	45 000	52 000	56 000
Dividends	0	0	0	0
Other Current Debt	5 000	3 000	36 000	102 000
Total Current Debt	187 000	122 000	162 000	246 000
Total Equity and Debt	1 273 000	935 000	975 000	589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,14 %	0 %	57,81 %	91,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,45 %	26,29 %	27,7 %	30,11 %
Current Ratio	3,53	6,33	5,52	2,39
Quick Ratio	3,53	6,33	5,52	2,39
Equity Ratio	0,85	0,87	0,83	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %