KIROPRAKTORKLINIKKEN FINNSNES AS

9300 FINNSNES

Finances

Return on Equity

21,51 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 626 000	2 715 000	2 172 000	3 082 000
Net Income	568 000	860 000	467 000	1 218 000
Total Assets	3 788 000	3 890 000	3 466 000	4 611 000
Total Equity	2 641 000	2 774 000	2 613 000	2 646 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 626 000	2 715 000	2 172 000	3 082 000
Expenditure	1 854 000	1 618 000	1 578 000	1 574 000
Operating Profit	771 000	1 098 000	594 000	1 509 000
Financial Income	2 000	0	8 000	1 000
Financial Costs	9 000	1 000	1 000	1 000
Financial Balance	−7 000	−1 000	7 000	0
Earnings Before Tax	765 000	1 097 000	601 000	1 509 000
Tax	197 000	236 000	134 000	291 000
Net Income	568 000	860 000	467 000	1 218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 433 000	2 545 000	2 122 000	2 115 000
Total Current Assets	1 355 000	1 345 000	1 344 000	2 496 000
Total Assets	3 788 000	3 890 000	3 466 000	4 611 000
Total Retained Equity	2 541 000	2 674 000	2 513 000	2 546 000
Total Equity	2 641 000	2 774 000	2 613 000	2 646 000
Total Long-Term Debt	0	0	0	3 000
Total Current Debt	1 147 000	1 117 000	853 000	1 961 000
Total Equity and Debt	3 788 000	3 890 000	3 466 000	4 611 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 012 000	1 901 000	1 405 000	2 325 000
Other Income	614 000	814 000	766 000	757 000
Revenue	2 626 000	2 715 000	2 172 000	3 082 000
Cost of Goods Sold	151 000	146 000	151 000	104 000
Salary Costs	1 113 000	939 000	887 000	1 001 000
Depreciation	50 000	53 000	57 000	62 000
Impairment	0	0	0	0
Expenditure	1 854 000	1 618 000	1 578 000	1 574 000
Operating Profit	771 000	1 098 000	594 000	1 509 000
Financial Income	2 000	0	8 000	1 000
Financial Costs	9 000	1 000	1 000	1 000
Financial Balance	−7 000	−1 000	7 000	0
Dividends	700 000	700 000	500 000	1 500 000
Net Income	568 000	860 000	467 000	1 218 000

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	6 000	11 000	17 000	23 000
Fixtures	18 000	62 000	109 000	160 000
Total Tangible Assets	23 000	73 000	126 000	183 000
Total Fiancial Fixed Assets	2 410 000	2 472 000	1 996 000	1 931 000
Total Fixed Assets	2 433 000	2 545 000	2 122 000	2 115 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 219 000	1 187 000	1 134 000	2 128 000
Total Current Assets	1 355 000	1 345 000	1 344 000	2 496 000
Total Assets	3 788 000	3 890 000	3 466 000	4 611 000
Total Equity	2 641 000	2 774 000	2 613 000	2 646 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 000
Creditors	54 000	18 000	55 000	4 000
Unpaid Taxes	82 000	74 000	73 000	75 000
Dividends	700 000	700 000	500 000	1 500 000
Other Current Debt	113 000	88 000	88 000	94 000
Total Current Debt	1 147 000	1 117 000	853 000	1 961 000
Total Equity and Debt	3 788 000	3 890 000	3 466 000	4 611 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,51 %	31 %	17,87 %	46,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,36 %	40,44 %	27,35 %	48,96 %
Current Ratio	1,18	1,2	1,58	1,27
Quick Ratio	1,18	1,2	1,58	1,27
Equity Ratio	0,7	0,71	0,75	0,57
Gross Profit Margin	94,25 %	94,62 %	93,05 %	96,63 %