KIROPRAKTOR BRUMUNDDAL AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

89,89 %

Current Ratio

0,94

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 351 000	6 925 000	6 832 000	7 212 000
Net Income	160 000	351 000	303 000	364 000
Total Assets	6 646 000	5 740 000	5 721 000	5 490 000
Total Equity	178 000	3 768 000	3 817 000	3 513 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 351 000	6 925 000	6 832 000	7 212 000
Expenditure	7 146 000	6 470 000	6 200 000	6 420 000
Operating Profit	205 000	456 000	633 000	792 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	244 000	327 000
Financial Balance	0	0	−243 000	−325 000
Earnings Before Tax	205 000	455 000	390 000	467 000
Tax	45 000	104 000	87 000	103 000
Net Income	160 000	351 000	303 000	364 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	635 000	921 000	1 307 000	1 877 000
Total Current Assets	6 011 000	4 819 000	4 414 000	3 614 000
Total Assets	6 646 000	5 740 000	5 721 000	5 490 000
Total Retained Equity	78 000	3 668 000	3 717 000	3 413 000
Total Equity	178 000	3 768 000	3 817 000	3 513 000
Total Long-Term Debt	52 000	62 000	39 000	54 000
Total Current Debt	6 417 000	1 909 000	1 865 000	1 923 000
Total Equity and Debt	6 646 000	5 740 000	5 721 000	5 490 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 514 000	6 925 000	6 765 000	7 212 000
Other Income	837 000	0	67 000	0
Revenue	7 351 000	6 925 000	6 832 000	7 212 000
Cost of Goods Sold	5 000	6 000	0	0
Salary Costs	4 333 000	3 387 000	3 402 000	3 353 000
Depreciation	309 000	386 000	589 000	677 000
Impairment	0	0	0	0
Expenditure	7 146 000	6 470 000	6 200 000	6 420 000
Operating Profit	205 000	456 000	633 000	792 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	244 000	327 000
Financial Balance	0	0	−243 000	−325 000
Dividends	3 750 000	0	0	0
Net Income	160 000	351 000	303 000	364 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	301 000	448 000	647 000	1 019 000
Machinery and Plant Facilities	5 000	13 000	21 000	29 000
Fixtures	330 000	460 000	639 000	829 000
Total Tangible Assets	635 000	921 000	1 307 000	1 877 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	635 000	921 000	1 307 000	1 877 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 467 000	4 385 000	3 986 000	3 428 000
Total Current Assets	6 011 000	4 819 000	4 414 000	3 614 000
Total Assets	6 646 000	5 740 000	5 721 000	5 490 000
Total Equity	178 000	3 768 000	3 817 000	3 513 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	52 000	62 000	39 000	54 000
Creditors	96 000	220 000	167 000	139 000
Unpaid Taxes	985 000	317 000	514 000	594 000
Dividends	3 750 000	0	0	0
Other Current Debt	1 531 000	1 291 000	1 082 000	1 060 000
Total Current Debt	6 417 000	1 909 000	1 865 000	1 923 000
Total Equity and Debt	6 646 000	5 740 000	5 721 000	5 490 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,89 %	9,32 %	7,94 %	10,36 %
Debt-to-Equity Ratio	0,29	0,02	0,01	0,02
Operating Profit Margin	2,79 %	6,58 %	9,27 %	10,98 %
Current Ratio	0,94	2,52	2,37	1,88
Quick Ratio	0,94	2,52	2,37	1,88
Equity Ratio	0,03	0,66	0,67	0,64
Gross Profit Margin	99,93 %	99,91 %	100 %	100 %