TRAPES KIROPRAKTORKLINIKK AS

3730 SKIEN

Finances

Share Ownership

Return on Equity

24,41 %

Current Ratio

3,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 296 000	1 310 000	1 080 000	737 000
Net Income	165 000	230 000	176 000	112 000
Total Assets	944 000	744 000	515 000	256 000
Total Equity	676 000	528 000	313 000	137 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 296 000	1 310 000	1 080 000	737 000
Expenditure	1 098 000	1 023 000	856 000	594 000
Operating Profit	199 000	288 000	224 000	143 000
Financial Income	20 000	8 000	3 000	0
Financial Costs	2 000	0	0	0
Financial Balance	18 000	8 000	3 000	0
Earnings Before Tax	217 000	296 000	226 000	143 000
Tax	53 000	65 000	50 000	30 000
Net Income	165 000	230 000	176 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	28 000	48 000	65 000
Total Current Assets	916 000	716 000	467 000	191 000
Total Assets	944 000	744 000	515 000	256 000
Total Retained Equity	652 000	503 000	289 000	112 000
Total Equity	676 000	528 000	313 000	137 000
Total Long-Term Debt	0	0	3 000	2 000
Total Current Debt	268 000	216 000	198 000	117 000
Total Equity and Debt	944 000	744 000	515 000	256 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 071 000	1 067 000	837 000	606 000
Other Income	226 000	243 000	243 000	131 000
Revenue	1 296 000	1 310 000	1 080 000	737 000
Cost of Goods Sold	0	0	0	0
Salary Costs	706 000	642 000	458 000	312 000
Depreciation	19 000	20 000	17 000	8 000
Impairment	0	0	0	0
Expenditure	1 098 000	1 023 000	856 000	594 000
Operating Profit	199 000	288 000	224 000	143 000
Financial Income	20 000	8 000	3 000	0
Financial Costs	2 000	0	0	0
Financial Balance	18 000	8 000	3 000	0
Dividends	0	0	0	0
Net Income	165 000	230 000	176 000	112 000

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	28 000	28 000	48 000	65 000
Total Tangible Assets	28 000	28 000	48 000	65 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	28 000	48 000	65 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	227 000	265 000	239 000	150 000
Total Current Assets	916 000	716 000	467 000	191 000
Total Assets	944 000	744 000	515 000	256 000
Total Equity	676 000	528 000	313 000	137 000
Short-Term Group Debt	21 000	20 000	0	0
Total Long-Term Debt	0	0	3 000	2 000
Creditors	10 000	1 000	0	0
Unpaid Taxes	47 000	0	46 000	0
Dividends	0	0	0	0
Other Current Debt	141 000	132 000	104 000	89 000
Total Current Debt	268 000	216 000	198 000	117 000
Total Equity and Debt	944 000	744 000	515 000	256 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,41 %	43,56 %	56,23 %	81,75 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	15,35 %	21,98 %	20,74 %	19,4 %
Current Ratio	3,42	3,31	2,36	1,63
Quick Ratio	3,42	3,31	2,36	1,63
Equity Ratio	0,72	0,71	0,61	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %