KIROPRAKTISK KLINIKK AS

1570 DILLING

Finances

Share Ownership

Return on Equity

92 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 762 000	4 551 000	4 484 000	5 072 000
Net Income	69 000	−122 000	345 000	341 000
Total Assets	425 000	363 000	848 000	955 000
Total Equity	75 000	6 000	128 000	141 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 762 000	4 551 000	4 484 000	5 072 000
Expenditure	4 693 000	4 673 000	4 052 000	4 642 000
Operating Profit	69 000	−122 000	433 000	431 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	69 000	−122 000	433 000	431 000
Tax	0	0	88 000	91 000
Net Income	69 000	−122 000	345 000	341 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	425 000	363 000	848 000	955 000
Total Assets	425 000	363 000	848 000	955 000
Total Retained Equity	−25 000	−94 000	28 000	41 000
Total Equity	75 000	6 000	128 000	141 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	350 000	357 000	720 000	814 000
Total Equity and Debt	425 000	363 000	848 000	955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 762 000	4 551 000	4 214 000	4 916 000
Other Income	0	0	271 000	156 000
Revenue	4 762 000	4 551 000	4 484 000	5 072 000
Cost of Goods Sold	3 186 000	3 197 000	2 630 000	3 129 000
Salary Costs	750 000	729 000	692 000	749 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 693 000	4 673 000	4 052 000	4 642 000
Operating Profit	69 000	−122 000	433 000	431 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	358 000	300 000
Net Income	69 000	−122 000	345 000	341 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	377 000	311 000	797 000	900 000
Total Current Assets	425 000	363 000	848 000	955 000
Total Assets	425 000	363 000	848 000	955 000
Total Equity	75 000	6 000	128 000	141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	174 000	182 000	274 000	206 000
Unpaid Taxes	38 000	37 000	41 000	39 000
Dividends	0	0	358 000	300 000
Other Current Debt	138 000	139 000	139 000	178 000
Total Current Debt	350 000	357 000	720 000	814 000
Total Equity and Debt	425 000	363 000	848 000	955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92 %	−2 033,33 %	269,53 %	241,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,45 %	−2,68 %	9,66 %	8,5 %
Current Ratio	1,21	1,02	1,18	1,17
Quick Ratio	1,21	1,02	1,18	1,17
Equity Ratio	0,18	0,02	0,15	0,15
Gross Profit Margin	33,1 %	29,75 %	41,35 %	38,31 %