KIROPRAKTORKLINIKKEN GOD RYGG AS

7049 TRONDHEIM

Finances

Return on Equity

−45,93 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 300 000	2 514 000	2 488 000	2 371 000
Net Income	−417 000	72 000	−1 000	−166 000
Total Assets	1 636 000	2 219 000	2 384 000	1 871 000
Total Equity	908 000	1 325 000	1 253 000	1 254 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 300 000	2 514 000	2 488 000	2 371 000
Expenditure	2 801 000	2 391 000	2 465 000	2 564 000
Operating Profit	−499 000	122 000	24 000	−192 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	−499 000	122 000	23 000	−192 000
Tax	−83 000	50 000	24 000	−26 000
Net Income	−417 000	72 000	−1 000	−166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	398 000	373 000	523 000	544 000
Total Current Assets	1 237 000	1 847 000	1 860 000	1 327 000
Total Assets	1 636 000	2 219 000	2 384 000	1 871 000
Total Retained Equity	808 000	1 225 000	1 153 000	1 154 000
Total Equity	908 000	1 325 000	1 253 000	1 254 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	727 000	894 000	1 130 000	617 000
Total Equity and Debt	1 636 000	2 219 000	2 384 000	1 871 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 282 000	2 494 000	2 374 000	2 315 000
Other Income	19 000	20 000	114 000	56 000
Revenue	2 300 000	2 514 000	2 488 000	2 371 000
Cost of Goods Sold	19 000	64 000	22 000	45 000
Salary Costs	546 000	504 000	356 000	507 000
Depreciation	67 000	101 000	123 000	100 000
Impairment	0	0	0	0
Expenditure	2 801 000	2 391 000	2 465 000	2 564 000
Operating Profit	−499 000	122 000	24 000	−192 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−417 000	72 000	−1 000	−166 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	211 000	129 000	179 000	202 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	3 000
Fixtures	36 000	103 000	204 000	192 000
Total Tangible Assets	36 000	103 000	204 000	195 000
Total Fiancial Fixed Assets	151 000	141 000	141 000	147 000
Total Fixed Assets	398 000	373 000	523 000	544 000
Stock	34 000	46 000	59 000	38 000
Total Investments	0	0	0	0
Cash, Bank	520 000	723 000	720 000	549 000
Total Current Assets	1 237 000	1 847 000	1 860 000	1 327 000
Total Assets	1 636 000	2 219 000	2 384 000	1 871 000
Total Equity	908 000	1 325 000	1 253 000	1 254 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	814 000	355 000	44 000
Unpaid Taxes	29 000	29 000	24 000	25 000
Dividends	0	0	0	0
Other Current Debt	672 000	51 000	752 000	548 000
Total Current Debt	727 000	894 000	1 130 000	617 000
Total Equity and Debt	1 636 000	2 219 000	2 384 000	1 871 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−45,93 %	5,43 %	−0,08 %	−13,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−21,7 %	4,85 %	0,96 %	−8,1 %
Current Ratio	1,7	2,07	1,65	2,15
Quick Ratio	1,78	2,18	1,74	2,29
Equity Ratio	0,56	0,6	0,53	0,67
Gross Profit Margin	99,17 %	97,45 %	99,12 %	98,1 %