KIROPRAKTOR AS

6080 GURSKØY

Finances

Share Ownership

Return on Equity

22,67 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 236 000	1 276 000	1 034 000	1 258 000
Net Income	68 000	231 000	−180 000	−29 000
Total Assets	461 000	453 000	239 000	528 000
Total Equity	300 000	232 000	1 000	180 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 236 000	1 276 000	1 034 000	1 258 000
Expenditure	1 147 000	1 018 000	1 214 000	1 288 000
Operating Profit	89 000	258 000	−180 000	−31 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	3 000	20 000
Financial Balance	0	−2 000	−3 000	−20 000
Earnings Before Tax	89 000	257 000	−183 000	−51 000
Tax	21 000	25 000	−4 000	−22 000
Net Income	68 000	231 000	−180 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	194 000	113 000	75 000	211 000
Total Current Assets	267 000	340 000	164 000	317 000
Total Assets	461 000	453 000	239 000	528 000
Total Retained Equity	200 000	132 000	−99 000	0
Total Equity	300 000	232 000	1 000	180 000
Total Long-Term Debt	11 000	5 000	0	206 000
Total Current Debt	150 000	216 000	238 000	141 000
Total Equity and Debt	461 000	453 000	239 000	528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 097 000	1 099 000	978 000	1 128 000
Other Income	139 000	177 000	56 000	130 000
Revenue	1 236 000	1 276 000	1 034 000	1 258 000
Cost of Goods Sold	7 000	11 000	11 000	3 000
Salary Costs	692 000	616 000	496 000	668 000
Depreciation	37 000	29 000	14 000	40 000
Impairment	0	0	0	0
Expenditure	1 147 000	1 018 000	1 214 000	1 288 000
Operating Profit	89 000	258 000	−180 000	−31 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	3 000	20 000
Financial Balance	0	−2 000	−3 000	−20 000
Dividends	0	0	0	0
Net Income	68 000	231 000	−180 000	−29 000

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	49 000	20 000
Fixtures	194 000	113 000	26 000	191 000
Total Tangible Assets	194 000	113 000	75 000	211 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	194 000	113 000	75 000	211 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	253 000	258 000	161 000	248 000
Total Current Assets	267 000	340 000	164 000	317 000
Total Assets	461 000	453 000	239 000	528 000
Total Equity	300 000	232 000	1 000	180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	5 000	0	206 000
Creditors	13 000	23 000	130 000	37 000
Unpaid Taxes	71 000	72 000	61 000	70 000
Dividends	0	0	0	0
Other Current Debt	52 000	100 000	47 000	34 000
Total Current Debt	150 000	216 000	238 000	141 000
Total Equity and Debt	461 000	453 000	239 000	528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,67 %	99,57 %	−18 000 %	−16,11 %
Debt-to-Equity Ratio	0,04	0,02	0	1,14
Operating Profit Margin	7,2 %	20,22 %	−17,41 %	−2,46 %
Current Ratio	1,78	1,57	0,69	2,25
Quick Ratio	1,78	1,57	0,69	2,25
Equity Ratio	0,65	0,51	0	0,34
Gross Profit Margin	99,43 %	99,14 %	98,94 %	99,76 %