KIROPRAKTOR LARS DRAGLAND AS

8400 SORTLAND

Finances

Return on Equity

25,71 %

Current Ratio

4,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 064 000	1 910 000	1 796 000	2 106 000
Net Income	486 000	249 000	111 000	514 000
Total Assets	2 237 000	1 663 000	2 395 000	2 341 000
Total Equity	1 890 000	1 404 000	2 155 000	2 045 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 064 000	1 910 000	1 796 000	2 106 000
Expenditure	1 428 000	1 638 000	1 566 000	1 581 000
Operating Profit	636 000	273 000	229 000	525 000
Financial Income	0	37 000	5 000	107 000
Financial Costs	10 000	0	72 000	0
Financial Balance	−10 000	37 000	−67 000	107 000
Earnings Before Tax	626 000	310 000	162 000	631 000
Tax	140 000	61 000	51 000	117 000
Net Income	486 000	249 000	111 000	514 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	532 000	573 000	616 000	659 000
Total Current Assets	1 705 000	1 090 000	1 780 000	1 682 000
Total Assets	2 237 000	1 663 000	2 395 000	2 341 000
Total Retained Equity	1 785 000	1 299 000	2 050 000	1 940 000
Total Equity	1 890 000	1 404 000	2 155 000	2 045 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	347 000	259 000	240 000	297 000
Total Equity and Debt	2 237 000	1 663 000	2 395 000	2 341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 064 000	1 910 000	1 796 000	2 106 000
Other Income	0	0	0	0
Revenue	2 064 000	1 910 000	1 796 000	2 106 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 187 000	1 302 000	1 206 000	1 270 000
Depreciation	44 000	44 000	44 000	44 000
Impairment	0	0	0	0
Expenditure	1 428 000	1 638 000	1 566 000	1 581 000
Operating Profit	636 000	273 000	229 000	525 000
Financial Income	0	37 000	5 000	107 000
Financial Costs	10 000	0	72 000	0
Financial Balance	−10 000	37 000	−67 000	107 000
Dividends	0	1 000 000	0	0
Net Income	486 000	249 000	111 000	514 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	7 000	6 000	5 000
Real Eastate	416 000	438 000	461 000	484 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	106 000	128 000	149 000	170 000
Total Tangible Assets	522 000	566 000	610 000	654 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	532 000	573 000	616 000	659 000
Stock	0	0	0	0
Total Investments	208 000	218 000	183 000	255 000
Cash, Bank	1 476 000	846 000	1 597 000	1 427 000
Total Current Assets	1 705 000	1 090 000	1 780 000	1 682 000
Total Assets	2 237 000	1 663 000	2 395 000	2 341 000
Total Equity	1 890 000	1 404 000	2 155 000	2 045 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	62 000	48 000	52 000	49 000
Dividends	0	1 000 000	0	0
Other Current Debt	143 000	148 000	136 000	132 000
Total Current Debt	347 000	259 000	240 000	297 000
Total Equity and Debt	2 237 000	1 663 000	2 395 000	2 341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,71 %	17,74 %	5,15 %	25,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,81 %	14,29 %	12,75 %	24,93 %
Current Ratio	4,91	4,21	7,42	5,66
Quick Ratio	4,91	4,21	7,42	5,66
Equity Ratio	0,84	0,84	0,9	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %