NORSK KIROPRAKTORFORENING

0283 OSLO

Finances

Return on Equity

−74,11 %

Current Ratio

1,39

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020
Revenue	14 866 000	14 487 000	13 512 000
Net Income	−4 932 000	2 028 000	4 557 000
Total Assets	31 877 000	31 153 000	27 251 000
Total Equity	6 655 000	11 587 000	9 560 000

Income (NOK)	2022	2021	2020
Revenue	14 866 000	14 487 000	13 512 000
Expenditure	19 822 000	12 472 000	8 983 000
Operating Profit	−4 956 000	2 015 000	4 528 000
Financial Income	46 000	22 000	30 000
Financial Costs	22 000	9 000	1 000
Financial Balance	24 000	13 000	29 000
Earnings Before Tax	−4 932 000	2 028 000	4 557 000
Tax	0	0	0
Net Income	−4 932 000	2 028 000	4 557 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	550 000	550 000	550 000
Total Current Assets	31 327 000	30 603 000	26 701 000
Total Assets	31 877 000	31 153 000	27 251 000
Total Retained Equity	6 655 000	11 587 000	9 560 000
Total Equity	6 655 000	11 587 000	9 560 000
Total Long-Term Debt	2 678 000	65 000	827 000
Total Current Debt	22 544 000	19 500 000	16 864 000
Total Equity and Debt	31 877 000	31 153 000	27 251 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	14 866 000	14 487 000	13 512 000
Revenue	14 866 000	14 487 000	13 512 000
Cost of Goods Sold	1 470 000	1 511 000	981 000
Salary Costs	2 761 000	2 538 000	2 626 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	19 822 000	12 472 000	8 983 000
Operating Profit	−4 956 000	2 015 000	4 528 000
Financial Income	46 000	22 000	30 000
Financial Costs	22 000	9 000	1 000
Financial Balance	24 000	13 000	29 000
Dividends	0	0	0
Net Income	−4 932 000	2 028 000	4 557 000

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	550 000	550 000	550 000
Total Fixed Assets	550 000	550 000	550 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	31 270 000	29 674 000	24 343 000
Total Current Assets	31 327 000	30 603 000	26 701 000
Total Assets	31 877 000	31 153 000	27 251 000
Total Equity	6 655 000	11 587 000	9 560 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 678 000	65 000	827 000
Creditors	172 000	35 000	31 000
Unpaid Taxes	310 000	307 000	303 000
Dividends	0	0	0
Other Current Debt	22 061 000	19 158 000	16 531 000
Total Current Debt	22 544 000	19 500 000	16 864 000
Total Equity and Debt	31 877 000	31 153 000	27 251 000

Financial indicators	2022	2021	2020
Return on Equity	−74,11 %	17,5 %	47,67 %
Debt-to-Equity Ratio	0,4	0,01	0,09
Operating Profit Margin	−33,34 %	13,91 %	33,51 %
Current Ratio	1,39	1,57	1,58
Quick Ratio	1,39	1,57	1,58
Equity Ratio	0,21	0,37	0,35
Gross Profit Margin	90,11 %	89,57 %	92,74 %