KIRURGISK SPESIALISTPRAKSIS AS

0687 OSLO

Finances

Share Ownership

Return on Equity

−4,26 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	182 000	122 000	212 000	771 000
Net Income	−147 000	−330 000	−465 000	−214 000
Total Assets	3 879 000	4 232 000	4 279 000	5 496 000
Total Equity	3 454 000	3 601 000	3 932 000	4 397 000

Income (NOK)	2022	2021	2020	2019
Revenue	182 000	122 000	212 000	771 000
Expenditure	170 000	253 000	212 000	1 018 000
Operating Profit	12 000	−132 000	0	−246 000
Financial Income	1 000	0	1 000	0
Financial Costs	160 000	231 000	466 000	29 000
Financial Balance	−159 000	−231 000	−465 000	−29 000
Earnings Before Tax	−147 000	−362 000	−465 000	−274 000
Tax	0	−32 000	0	−60 000
Net Income	−147 000	−330 000	−465 000	−214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 878 000	4 015 000	4 231 000	5 272 000
Total Current Assets	1 000	217 000	48 000	225 000
Total Assets	3 879 000	4 232 000	4 279 000	5 496 000
Total Retained Equity	3 354 000	3 501 000	3 832 000	4 297 000
Total Equity	3 454 000	3 601 000	3 932 000	4 397 000
Total Long-Term Debt	413 000	326 000	266 000	311 000
Total Current Debt	12 000	306 000	81 000	788 000
Total Equity and Debt	3 879 000	4 232 000	4 279 000	5 496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	182 000	122 000	212 000	771 000
Other Income	0	0	0	0
Revenue	182 000	122 000	212 000	771 000
Cost of Goods Sold	21 000	0	103 000	143 000
Salary Costs	57 000	201 000	68 000	788 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	170 000	253 000	212 000	1 018 000
Operating Profit	12 000	−132 000	0	−246 000
Financial Income	1 000	0	1 000	0
Financial Costs	160 000	231 000	466 000	29 000
Financial Balance	−159 000	−231 000	−465 000	−29 000
Dividends	0	0	0	0
Net Income	−147 000	−330 000	−465 000	−214 000

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	3 878 000	4 015 000	4 231 000	5 272 000
Total Fixed Assets	3 878 000	4 015 000	4 231 000	5 272 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	217 000	12 000	148 000
Total Current Assets	1 000	217 000	48 000	225 000
Total Assets	3 879 000	4 232 000	4 279 000	5 496 000
Total Equity	3 454 000	3 601 000	3 932 000	4 397 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	413 000	326 000	266 000	311 000
Creditors	2 000	5 000	0	12 000
Unpaid Taxes	0	81 000	0	164 000
Dividends	0	0	0	0
Other Current Debt	10 000	3 000	19 000	595 000
Total Current Debt	12 000	306 000	81 000	788 000
Total Equity and Debt	3 879 000	4 232 000	4 279 000	5 496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,26 %	−9,16 %	−11,83 %	−4,87 %
Debt-to-Equity Ratio	0,12	0,09	0,07	0,07
Operating Profit Margin	6,59 %	−108,2 %	0 %	−31,91 %
Current Ratio	0,08	0,71	0,59	0,29
Quick Ratio	0,08	0,71	0,59	0,29
Equity Ratio	0,89	0,85	0,92	0,8
Gross Profit Margin	88,46 %	100 %	51,42 %	81,45 %