TROMSØ KIROPRAKTIKK & HELSE AS

1164 OSLO

Finances

Share Ownership

Return on Equity

17,72 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 592 000	1 544 000	1 230 000	903 000
Net Income	14 000	56 000	−21 000	−115 000
Total Assets	467 000	393 000	234 000	343 000
Total Equity	79 000	70 000	14 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 592 000	1 544 000	1 230 000	903 000
Expenditure	1 577 000	1 483 000	1 249 000	1 017 000
Operating Profit	15 000	61 000	−19 000	−115 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	2 000	0
Financial Balance	−2 000	−5 000	−2 000	0
Earnings Before Tax	14 000	56 000	−21 000	−115 000
Tax	0	0	0	0
Net Income	14 000	56 000	−21 000	−115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	127 000	148 000	169 000
Total Current Assets	361 000	266 000	86 000	174 000
Total Assets	467 000	393 000	234 000	343 000
Total Retained Equity	−71 000	−80 000	−136 000	−115 000
Total Equity	79 000	70 000	14 000	35 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	388 000	323 000	220 000	307 000
Total Equity and Debt	467 000	393 000	234 000	343 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 577 000	1 529 000	1 152 000	888 000
Other Income	15 000	15 000	78 000	15 000
Revenue	1 592 000	1 544 000	1 230 000	903 000
Cost of Goods Sold	279 000	282 000	121 000	101 000
Salary Costs	745 000	599 000	646 000	560 000
Depreciation	21 000	21 000	21 000	21 000
Impairment	0	0	0	0
Expenditure	1 577 000	1 483 000	1 249 000	1 017 000
Operating Profit	15 000	61 000	−19 000	−115 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	2 000	0
Financial Balance	−2 000	−5 000	−2 000	0
Dividends	0	0	0	0
Net Income	14 000	56 000	−21 000	−115 000

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	76 000	97 000	118 000	139 000
Total Tangible Assets	76 000	97 000	118 000	139 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	106 000	127 000	148 000	169 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	32 000	54 000	98 000
Total Current Assets	361 000	266 000	86 000	174 000
Total Assets	467 000	393 000	234 000	343 000
Total Equity	79 000	70 000	14 000	35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	60 000	5 000	11 000
Unpaid Taxes	40 000	35 000	26 000	62 000
Dividends	0	0	0	0
Other Current Debt	249 000	229 000	190 000	235 000
Total Current Debt	388 000	323 000	220 000	307 000
Total Equity and Debt	467 000	393 000	234 000	343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,72 %	80 %	−150 %	−328,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,94 %	3,95 %	−1,54 %	−12,74 %
Current Ratio	0,93	0,82	0,39	0,57
Quick Ratio	0,93	0,82	0,39	0,57
Equity Ratio	0,17	0,18	0,06	0,1
Gross Profit Margin	82,47 %	81,74 %	90,16 %	88,82 %