SAGSTUEN KIROPRAKTORTJENESTER AS

8515 NARVIK

Finances

Share Ownership

Return on Equity

61,22 %

Current Ratio

2,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	498 000	355 000	91 000	4 000
Net Income	90 000	103 000	−58 000	−38 000
Total Assets	196 000	127 000	58 000	37 000
Total Equity	147 000	56 000	−46 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	498 000	355 000	91 000	4 000
Expenditure	380 000	250 000	149 000	42 000
Operating Profit	118 000	105 000	−58 000	−38 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	116 000	105 000	−58 000	−38 000
Tax	26 000	2 000	0	0
Net Income	90 000	103 000	−58 000	−38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	73 000	40 000	31 000
Total Current Assets	136 000	53 000	18 000	6 000
Total Assets	196 000	127 000	58 000	37 000
Total Retained Equity	97 000	6 000	−96 000	−38 000
Total Equity	147 000	56 000	−46 000	12 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	48 000	68 000	105 000	25 000
Total Equity and Debt	196 000	127 000	58 000	37 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	498 000	355 000	91 000	4 000
Other Income	0	0	0	0
Revenue	498 000	355 000	91 000	4 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	197 000	5 000	0	0
Depreciation	20 000	13 000	12 000	3 000
Impairment	0	0	0	0
Expenditure	380 000	250 000	149 000	42 000
Operating Profit	118 000	105 000	−58 000	−38 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	90 000	103 000	−58 000	−38 000

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	36 000	24 000
Fixtures	53 000	73 000	4 000	7 000
Total Tangible Assets	53 000	73 000	40 000	31 000
Total Fiancial Fixed Assets	7 000	0	0	0
Total Fixed Assets	60 000	73 000	40 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	120 000	38 000	18 000	6 000
Total Current Assets	136 000	53 000	18 000	6 000
Total Assets	196 000	127 000	58 000	37 000
Total Equity	147 000	56 000	−46 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	4 000	12 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	17 000	57 000	100 000	25 000
Total Current Debt	48 000	68 000	105 000	25 000
Total Equity and Debt	196 000	127 000	58 000	37 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,22 %	183,93 %	126,09 %	−316,67 %
Debt-to-Equity Ratio	0	0,04	−0	0
Operating Profit Margin	23,69 %	29,58 %	−63,74 %	−950 %
Current Ratio	2,83	0,78	0,17	0,24
Quick Ratio	2,83	0,78	0,17	0,24
Equity Ratio	0,75	0,44	−0,79	0,32
Gross Profit Margin	100 %	99,15 %	100 %	100 %