KIROPRAKTOR MIKAL DYRSTAD AS

4032 STAVANGER

Finances

Return on Equity

56,14 %

Current Ratio

0,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 509 000	1 018 000	910 000
Net Income	279 000	10 000	178 000
Total Assets	763 000	310 000	279 000
Total Equity	497 000	218 000	208 000

Income (NOK)	2022	2021	2020
Revenue	1 509 000	1 018 000	910 000
Expenditure	1 210 000	985 000	676 000
Operating Profit	299 000	34 000	234 000
Financial Income	0	0	0
Financial Costs	20 000	22 000	6 000
Financial Balance	−20 000	−22 000	−6 000
Earnings Before Tax	279 000	12 000	228 000
Tax	0	3 000	50 000
Net Income	279 000	10 000	178 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	730 000	130 000	80 000
Total Current Assets	33 000	180 000	199 000
Total Assets	763 000	310 000	279 000
Total Retained Equity	467 000	188 000	178 000
Total Equity	497 000	218 000	208 000
Total Long-Term Debt	0	0	0
Total Current Debt	266 000	92 000	71 000
Total Equity and Debt	763 000	310 000	279 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 261 000	1 018 000	910 000
Other Income	249 000	0	0
Revenue	1 509 000	1 018 000	910 000
Cost of Goods Sold	0	0	0
Salary Costs	1 133 000	898 000	625 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 210 000	985 000	676 000
Operating Profit	299 000	34 000	234 000
Financial Income	0	0	0
Financial Costs	20 000	22 000	6 000
Financial Balance	−20 000	−22 000	−6 000
Dividends	0	0	0
Net Income	279 000	10 000	178 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	730 000	130 000	80 000
Total Fixed Assets	730 000	130 000	80 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	15 000	175 000	100 000
Total Current Assets	33 000	180 000	199 000
Total Assets	763 000	310 000	279 000
Total Equity	497 000	218 000	208 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	8 000	39 000	21 000
Dividends	0	0	0
Other Current Debt	150 000	0	0
Total Current Debt	266 000	92 000	71 000
Total Equity and Debt	763 000	310 000	279 000

Financial indicators	2022	2021	2020
Return on Equity	56,14 %	4,59 %	85,58 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	19,81 %	3,34 %	25,71 %
Current Ratio	0,12	1,96	2,8
Quick Ratio	0,12	1,96	2,8
Equity Ratio	0,65	0,7	0,75
Gross Profit Margin	100 %	100 %	100 %