KJELLAND KIROPRAKTIKK AS

4642 SØGNE

Finances

Share Ownership

Return on Equity

46,37 %

Current Ratio

6,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	311 000	462 000	207 000
Net Income	115 000	62 000	39 000
Total Assets	290 000	103 000	30 000
Total Equity	248 000	133 000	30 000

Income (NOK)	2022	2021	2020
Revenue	311 000	462 000	207 000
Expenditure	231 000	382 000	168 000
Operating Profit	81 000	80 000	39 000
Financial Income	21 000	0	0
Financial Costs	0	0	0
Financial Balance	21 000	0	0
Earnings Before Tax	102 000	80 000	39 000
Tax	−13 000	18 000	0
Net Income	115 000	62 000	39 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	30 000
Total Current Assets	290 000	103 000	0
Total Assets	290 000	103 000	30 000
Total Retained Equity	223 000	109 000	0
Total Equity	248 000	133 000	30 000
Total Long-Term Debt	0	0	0
Total Current Debt	42 000	−30 000	0
Total Equity and Debt	290 000	103 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	267 000	392 000	207 000
Other Income	44 000	70 000	0
Revenue	311 000	462 000	207 000
Cost of Goods Sold	0	0	0
Salary Costs	83 000	140 000	41 000
Depreciation	0	0	127 000
Impairment	0	0	0
Expenditure	231 000	382 000	168 000
Operating Profit	81 000	80 000	39 000
Financial Income	21 000	0	0
Financial Costs	0	0	0
Financial Balance	21 000	0	0
Dividends	0	0	0
Net Income	115 000	62 000	39 000

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	0	0	30 000
Total Fixed Assets	0	0	30 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	131 000	5 000	0
Total Current Assets	290 000	103 000	0
Total Assets	290 000	103 000	30 000
Total Equity	248 000	133 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	26 000	0	0
Unpaid Taxes	9 000	0	0
Dividends	0	0	0
Other Current Debt	7 000	−22 000	0
Total Current Debt	42 000	−30 000	0
Total Equity and Debt	290 000	103 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	46,37 %	46,62 %	130 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	26,05 %	17,32 %	18,84 %
Current Ratio	6,9	−3,43	-
Quick Ratio	6,9	−3,43	-
Equity Ratio	0,86	1,29	1
Gross Profit Margin	100 %	100 %	100 %