KIROPRAKTOREN AS

5700 VOSS

Finances

Return on Equity

−1,93 %

Current Ratio

2,3

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 715 000	3 896 000	2 849 000	2 859 000
Net Income	−42 000	1 687 000	525 000	48 000
Total Assets	2 811 000	3 024 000	1 900 000	1 610 000
Total Equity	2 179 000	2 221 000	534 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 715 000	3 896 000	2 849 000	2 859 000
Expenditure	1 770 000	1 806 000	2 132 000	2 756 000
Operating Profit	−55 000	2 089 000	718 000	102 000
Financial Income	1 000	0	3 000	20 000
Financial Costs	0	3 000	46 000	61 000
Financial Balance	1 000	−3 000	−43 000	−41 000
Earnings Before Tax	−54 000	2 086 000	674 000	62 000
Tax	−12 000	399 000	148 000	14 000
Net Income	−42 000	1 687 000	525 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 735 000	1 628 000	730 000	918 000
Total Current Assets	1 077 000	1 396 000	1 170 000	692 000
Total Assets	2 811 000	3 024 000	1 900 000	1 610 000
Total Retained Equity	2 079 000	2 121 000	434 000	−92 000
Total Equity	2 179 000	2 221 000	534 000	8 000
Total Long-Term Debt	165 000	253 000	934 000	1 173 000
Total Current Debt	468 000	551 000	432 000	428 000
Total Equity and Debt	2 811 000	3 024 000	1 900 000	1 610 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 715 000	2 087 000	2 777 000	2 859 000
Other Income	0	1 808 000	73 000	0
Revenue	1 715 000	3 896 000	2 849 000	2 859 000
Cost of Goods Sold	200 000	408 000	20 000	59 000
Salary Costs	1 162 000	902 000	1 149 000	1 459 000
Depreciation	121 000	146 000	229 000	278 000
Impairment	0	0	0	0
Expenditure	1 770 000	1 806 000	2 132 000	2 756 000
Operating Profit	−55 000	2 089 000	718 000	102 000
Financial Income	1 000	0	3 000	20 000
Financial Costs	0	3 000	46 000	61 000
Financial Balance	1 000	−3 000	−43 000	−41 000
Dividends	0	0	0	0
Net Income	−42 000	1 687 000	525 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 000	140 000	286 000	419 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	90 000	0	240 000	295 000
Total Tangible Assets	120 000	140 000	526 000	714 000
Total Fiancial Fixed Assets	1 615 000	1 488 000	204 000	204 000
Total Fixed Assets	1 735 000	1 628 000	730 000	918 000
Stock	113 000	0	16 000	14 000
Total Investments	0	0	0	0
Cash, Bank	397 000	726 000	852 000	394 000
Total Current Assets	1 077 000	1 396 000	1 170 000	692 000
Total Assets	2 811 000	3 024 000	1 900 000	1 610 000
Total Equity	2 179 000	2 221 000	534 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	165 000	253 000	934 000	1 173 000
Creditors	23 000	2 000	17 000	105 000
Unpaid Taxes	94 000	80 000	99 000	112 000
Dividends	0	0	0	0
Other Current Debt	304 000	347 000	168 000	197 000
Total Current Debt	468 000	551 000	432 000	428 000
Total Equity and Debt	2 811 000	3 024 000	1 900 000	1 610 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,93 %	75,96 %	98,31 %	600 %
Debt-to-Equity Ratio	0,08	0,11	1,75	146,63
Operating Profit Margin	−3,21 %	53,62 %	25,2 %	3,57 %
Current Ratio	2,3	2,53	2,71	1,62
Quick Ratio	3,03	2,53	2,81	1,67
Equity Ratio	0,78	0,73	0,28	0
Gross Profit Margin	88,34 %	89,53 %	99,3 %	97,94 %