KIROPRAKTOR ØYVIND NILSSON AS

3117 TØNSBERG

Finances

Return on Equity

6,07 %

Current Ratio

21,39

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 370 000	1 423 000	1 203 000	1 317 000
Net Income	357 000	538 000	614 000	841 000
Total Assets	6 197 000	5 847 000	5 428 000	4 962 000
Total Equity	5 882 000	5 525 000	4 987 000	4 593 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 370 000	1 423 000	1 203 000	1 317 000
Expenditure	1 129 000	992 000	924 000	1 040 000
Operating Profit	241 000	430 000	278 000	277 000
Financial Income	175 000	205 000	398 000	628 000
Financial Costs	0	0	0	0
Financial Balance	175 000	205 000	398 000	628 000
Earnings Before Tax	415 000	635 000	676 000	905 000
Tax	58 000	97 000	62 000	64 000
Net Income	357 000	538 000	614 000	841 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	272 000	348 000	424 000	542 000
Total Current Assets	5 925 000	5 499 000	5 003 000	4 420 000
Total Assets	6 197 000	5 847 000	5 428 000	4 962 000
Total Retained Equity	5 782 000	5 425 000	4 887 000	4 493 000
Total Equity	5 882 000	5 525 000	4 987 000	4 593 000
Total Long-Term Debt	38 000	51 000	64 000	84 000
Total Current Debt	277 000	271 000	377 000	284 000
Total Equity and Debt	6 197 000	5 847 000	5 428 000	4 962 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 370 000	1 423 000	1 203 000	1 252 000
Other Income	0	0	0	65 000
Revenue	1 370 000	1 423 000	1 203 000	1 317 000
Cost of Goods Sold	0	0	0	0
Salary Costs	915 000	791 000	678 000	786 000
Depreciation	76 000	76 000	117 000	102 000
Impairment	0	0	0	0
Expenditure	1 129 000	992 000	924 000	1 040 000
Operating Profit	241 000	430 000	278 000	277 000
Financial Income	175 000	205 000	398 000	628 000
Financial Costs	0	0	0	0
Financial Balance	175 000	205 000	398 000	628 000
Dividends	0	0	0	0
Net Income	357 000	538 000	614 000	841 000

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	235 000	311 000	387 000	504 000
Total Tangible Assets	235 000	311 000	387 000	504 000
Total Fiancial Fixed Assets	37 000	37 000	37 000	37 000
Total Fixed Assets	272 000	348 000	424 000	542 000
Stock	0	0	0	0
Total Investments	4 232 000	3 892 000	3 541 000	3 493 000
Cash, Bank	1 553 000	1 481 000	1 328 000	839 000
Total Current Assets	5 925 000	5 499 000	5 003 000	4 420 000
Total Assets	6 197 000	5 847 000	5 428 000	4 962 000
Total Equity	5 882 000	5 525 000	4 987 000	4 593 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 000	51 000	64 000	84 000
Creditors	24 000	5 000	25 000	−1 000
Unpaid Taxes	65 000	69 000	40 000	61 000
Dividends	0	0	0	0
Other Current Debt	116 000	86 000	229 000	159 000
Total Current Debt	277 000	271 000	377 000	284 000
Total Equity and Debt	6 197 000	5 847 000	5 428 000	4 962 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,07 %	9,74 %	12,31 %	18,31 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,02
Operating Profit Margin	17,59 %	30,22 %	23,11 %	21,03 %
Current Ratio	21,39	20,29	13,27	15,56
Quick Ratio	21,39	20,29	13,27	15,56
Equity Ratio	0,95	0,94	0,92	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %