VOSS KIROPRAKTORKONTOR AS

5700 VOSS

Finances

Share Ownership

Return on Equity

−1,88 %

Current Ratio

4,31

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 854 000	4 517 000	4 490 000	5 378 000
Net Income	−38 000	321 000	263 000	−37 000
Total Assets	2 583 000	2 919 000	3 114 000	2 788 000
Total Equity	2 026 000	2 065 000	1 744 000	1 481 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 854 000	4 517 000	4 490 000	5 378 000
Expenditure	4 900 000	4 095 000	4 135 000	5 373 000
Operating Profit	−46 000	422 000	356 000	4 000
Financial Income	5 000	5 000	5 000	4 000
Financial Costs	8 000	15 000	14 000	17 000
Financial Balance	−3 000	−10 000	−9 000	−13 000
Earnings Before Tax	−49 000	412 000	347 000	−9 000
Tax	−11 000	92 000	84 000	29 000
Net Income	−38 000	321 000	263 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	555 000	2 169 000	2 131 000	2 196 000
Total Current Assets	2 028 000	750 000	983 000	592 000
Total Assets	2 583 000	2 919 000	3 114 000	2 788 000
Total Retained Equity	1 826 000	1 865 000	1 544 000	1 281 000
Total Equity	2 026 000	2 065 000	1 744 000	1 481 000
Total Long-Term Debt	86 000	156 000	222 000	285 000
Total Current Debt	471 000	699 000	1 148 000	1 022 000
Total Equity and Debt	2 583 000	2 919 000	3 114 000	2 788 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 756 000	4 517 000	4 377 000	5 378 000
Other Income	98 000	0	113 000	0
Revenue	4 854 000	4 517 000	4 490 000	5 378 000
Cost of Goods Sold	74 000	31 000	137 000	524 000
Salary Costs	2 482 000	2 064 000	2 208 000	2 650 000
Depreciation	236 000	225 000	221 000	152 000
Impairment	0	0	0	0
Expenditure	4 900 000	4 095 000	4 135 000	5 373 000
Operating Profit	−46 000	422 000	356 000	4 000
Financial Income	5 000	5 000	5 000	4 000
Financial Costs	8 000	15 000	14 000	17 000
Financial Balance	−3 000	−10 000	−9 000	−13 000
Dividends	0	0	0	0
Net Income	−38 000	321 000	263 000	−37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	47 000	31 000	27 000	21 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	508 000	744 000	658 000	854 000
Total Tangible Assets	508 000	744 000	658 000	854 000
Total Fiancial Fixed Assets	0	1 394 000	1 447 000	1 320 000
Total Fixed Assets	555 000	2 169 000	2 131 000	2 196 000
Stock	23 000	20 000	14 000	21 000
Total Investments	0	0	0	0
Cash, Bank	724 000	570 000	835 000	273 000
Total Current Assets	2 028 000	750 000	983 000	592 000
Total Assets	2 583 000	2 919 000	3 114 000	2 788 000
Total Equity	2 026 000	2 065 000	1 744 000	1 481 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	86 000	156 000	222 000	285 000
Creditors	35 000	74 000	61 000	119 000
Unpaid Taxes	195 000	279 000	433 000	222 000
Dividends	0	0	0	0
Other Current Debt	235 000	250 000	564 000	667 000
Total Current Debt	471 000	699 000	1 148 000	1 022 000
Total Equity and Debt	2 583 000	2 919 000	3 114 000	2 788 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,88 %	15,54 %	15,08 %	−2,5 %
Debt-to-Equity Ratio	0,04	0,08	0,13	0,19
Operating Profit Margin	−0,95 %	9,34 %	7,93 %	0,07 %
Current Ratio	4,31	1,07	0,86	0,58
Quick Ratio	4,53	1,1	0,87	0,59
Equity Ratio	0,78	0,71	0,56	0,53
Gross Profit Margin	98,48 %	99,31 %	96,95 %	90,26 %