FROGNER KIROPRAKTORKLINIKK AS

0266 OSLO

Finances

Share Ownership

Return on Equity

52,15 %

Current Ratio

6,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 656 000	1 787 000	1 413 000
Net Income	534 000	426 000	389 000	116 000
Total Assets	1 205 000	815 000	776 000	291 000
Total Equity	1 024 000	490 000	577 000	189 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 656 000	1 787 000	1 413 000
Expenditure	887 000	1 108 000	1 241 000	1 256 000
Operating Profit	686 000	548 000	546 000	157 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	4 000	4 000
Financial Balance	−1 000	0	−4 000	−4 000
Earnings Before Tax	686 000	547 000	542 000	153 000
Tax	151 000	122 000	153 000	37 000
Net Income	534 000	426 000	389 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	11 000	14 000	62 000
Total Current Assets	1 197 000	804 000	762 000	229 000
Total Assets	1 205 000	815 000	776 000	291 000
Total Retained Equity	924 000	390 000	477 000	89 000
Total Equity	1 024 000	490 000	577 000	189 000
Total Long-Term Debt	0	0	0	39 000
Total Current Debt	181 000	325 000	199 000	63 000
Total Equity and Debt	1 205 000	815 000	776 000	291 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 453 000	1 438 000	1 611 000	1 266 000
Other Income	120 000	219 000	176 000	146 000
Revenue	1 573 000	1 656 000	1 787 000	1 413 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	45 000	42 000	229 000
Depreciation	0	0	32 000	48 000
Impairment	0	0	0	0
Expenditure	887 000	1 108 000	1 241 000	1 256 000
Operating Profit	686 000	548 000	546 000	157 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	4 000	4 000
Financial Balance	−1 000	0	−4 000	−4 000
Dividends	0	513 000	0	0
Net Income	534 000	426 000	389 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	11 000	14 000	30 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	32 000
Total Tangible Assets	0	0	0	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	11 000	14 000	62 000
Stock	0	0	0	0
Total Investments	20 000	20 000	20 000	10 000
Cash, Bank	200 000	193 000	140 000	106 000
Total Current Assets	1 197 000	804 000	762 000	229 000
Total Assets	1 205 000	815 000	776 000	291 000
Total Equity	1 024 000	490 000	577 000	189 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	39 000
Creditors	4 000	61 000	−8 000	38 000
Unpaid Taxes	9 000	10 000	9 000	5 000
Dividends	0	513 000	0	0
Other Current Debt	20 000	135 000	62 000	20 000
Total Current Debt	181 000	325 000	199 000	63 000
Total Equity and Debt	1 205 000	815 000	776 000	291 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,15 %	86,94 %	67,42 %	61,38 %
Debt-to-Equity Ratio	0	0	0	0,21
Operating Profit Margin	43,61 %	33,09 %	30,55 %	11,11 %
Current Ratio	6,61	2,47	3,83	3,63
Quick Ratio	6,61	2,47	3,83	3,63
Equity Ratio	0,85	0,6	0,74	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %