GABRIELSEN-KIROPRAKTIKK AS

5706 VOSS

Finances

Return on Equity

95,62 %

Current Ratio

0,55

Debt-to-Equity Ratio

1,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 920 000	1 878 000	1 378 000	417 000
Net Income	371 000	362 000	236 000	−55 000
Total Assets	1 917 000	1 640 000	1 670 000	96 000
Total Equity	388 000	597 000	236 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	1 920 000	1 878 000	1 378 000	417 000
Expenditure	1 405 000	1 374 000	1 055 000	470 000
Operating Profit	516 000	504 000	323 000	−54 000
Financial Income	0	0	0	0
Financial Costs	40 000	40 000	35 000	2 000
Financial Balance	−40 000	−40 000	−35 000	−2 000
Earnings Before Tax	476 000	464 000	288 000	−55 000
Tax	105 000	102 000	52 000	0
Net Income	371 000	362 000	236 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 367 000	1 370 000	1 377 000	18 000
Total Current Assets	550 000	271 000	293 000	78 000
Total Assets	1 917 000	1 640 000	1 670 000	96 000
Total Retained Equity	333 000	542 000	181 000	−55 000
Total Equity	388 000	597 000	236 000	0
Total Long-Term Debt	532 000	728 000	1 288 000	0
Total Current Debt	996 000	314 000	147 000	96 000
Total Equity and Debt	1 917 000	1 640 000	1 670 000	96 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 920 000	1 878 000	1 378 000	417 000
Other Income	0	0	0	0
Revenue	1 920 000	1 878 000	1 378 000	417 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000 000	993 000	515 000	155 000
Depreciation	3 000	7 000	7 000	4 000
Impairment	0	0	0	0
Expenditure	1 405 000	1 374 000	1 055 000	470 000
Operating Profit	516 000	504 000	323 000	−54 000
Financial Income	0	0	0	0
Financial Costs	40 000	40 000	35 000	2 000
Financial Balance	−40 000	−40 000	−35 000	−2 000
Dividends	580 000	0	0	0
Net Income	371 000	362 000	236 000	−55 000

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	3 000	11 000	18 000
Total Tangible Assets	0	3 000	11 000	18 000
Total Fiancial Fixed Assets	1 367 000	1 367 000	1 367 000	0
Total Fixed Assets	1 367 000	1 370 000	1 377 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	373 000	119 000	200 000	25 000
Total Current Assets	550 000	271 000	293 000	78 000
Total Assets	1 917 000	1 640 000	1 670 000	96 000
Total Equity	388 000	597 000	236 000	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	532 000	728 000	1 288 000	0
Creditors	35 000	8 000	0	17 000
Unpaid Taxes	89 000	111 000	44 000	12 000
Dividends	580 000	0	0	0
Other Current Debt	186 000	95 000	50 000	67 000
Total Current Debt	996 000	314 000	147 000	96 000
Total Equity and Debt	1 917 000	1 640 000	1 670 000	96 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,62 %	60,64 %	100 %	-
Debt-to-Equity Ratio	1,37	1,22	5,46	-
Operating Profit Margin	26,88 %	26,84 %	23,44 %	−12,95 %
Current Ratio	0,55	0,86	1,99	0,81
Quick Ratio	0,55	0,86	1,99	0,81
Equity Ratio	0,2	0,36	0,14	0
Gross Profit Margin	100 %	100 %	100 %	100 %