KIROPRAKTORGÅRDEN AS

7012 TRONDHEIM

Finances

Return on Equity

53,85 %

Current Ratio

0,78

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	821 000	899 000	753 000	367 000
Net Income	49 000	21 000	10 000	−18 000
Total Assets	190 000	184 000	216 000	140 000
Total Equity	91 000	42 000	21 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	821 000	899 000	753 000	367 000
Expenditure	759 000	873 000	740 000	390 000
Operating Profit	62 000	27 000	12 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	62 000	27 000	12 000	−24 000
Tax	14 000	6 000	3 000	−5 000
Net Income	49 000	21 000	10 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	141 000	166 000	128 000
Total Current Assets	72 000	43 000	50 000	12 000
Total Assets	190 000	184 000	216 000	140 000
Total Retained Equity	61 000	12 000	−9 000	−18 000
Total Equity	91 000	42 000	21 000	12 000
Total Long-Term Debt	7 000	4 000	0	0
Total Current Debt	92 000	138 000	195 000	128 000
Total Equity and Debt	190 000	184 000	216 000	140 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	821 000	899 000	753 000	367 000
Revenue	821 000	899 000	753 000	367 000
Cost of Goods Sold	0	0	0	0
Salary Costs	73 000	158 000	136 000	63 000
Depreciation	23 000	23 000	23 000	14 000
Impairment	0	0	0	0
Expenditure	759 000	873 000	740 000	390 000
Operating Profit	62 000	27 000	12 000	−24 000
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	49 000	21 000	10 000	−18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	118 000	141 000	164 000	123 000
Total Tangible Assets	118 000	141 000	164 000	123 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	118 000	141 000	166 000	128 000
Stock	0	0	0	0
Total Investments	10 000	0	0	0
Cash, Bank	12 000	9 000	50 000	12 000
Total Current Assets	72 000	43 000	50 000	12 000
Total Assets	190 000	184 000	216 000	140 000
Total Equity	91 000	42 000	21 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	4 000	0	0
Creditors	0	7 000	29 000	0
Unpaid Taxes	1 000	8 000	13 000	3 000
Dividends	0	0	0	0
Other Current Debt	80 000	122 000	153 000	125 000
Total Current Debt	92 000	138 000	195 000	128 000
Total Equity and Debt	190 000	184 000	216 000	140 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,85 %	50 %	47,62 %	−150 %
Debt-to-Equity Ratio	0,08	0,1	0	0
Operating Profit Margin	7,55 %	3 %	1,59 %	−6,54 %
Current Ratio	0,78	0,31	0,26	0,09
Quick Ratio	0,78	0,31	0,26	0,09
Equity Ratio	0,48	0,23	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %