KIROPRAKTORKLINIKKEN NARVIK AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

310,81 %

Current Ratio

0,62

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 185 000	2 278 000	2 453 000	2 569 000
Net Income	−115 000	−59 000	150 000	30 000
Total Assets	424 000	426 000	389 000	377 000
Total Equity	−37 000	76 000	134 000	−16 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 185 000	2 278 000	2 453 000	2 569 000
Expenditure	2 212 000	2 351 000	2 253 000	2 521 000
Operating Profit	−27 000	−73 000	200 000	48 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	8 000	3 000
Financial Balance	−1 000	−2 000	−8 000	−3 000
Earnings Before Tax	−28 000	−75 000	193 000	46 000
Tax	86 000	−17 000	42 000	15 000
Net Income	−115 000	−59 000	150 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	136 000	180 000	97 000	112 000
Total Current Assets	288 000	246 000	292 000	265 000
Total Assets	424 000	426 000	389 000	377 000
Total Retained Equity	−137 000	−24 000	34 000	−116 000
Total Equity	−37 000	76 000	134 000	−16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	461 000	351 000	255 000	393 000
Total Equity and Debt	424 000	426 000	389 000	377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 185 000	2 278 000	2 453 000	2 569 000
Other Income	0	0	0	0
Revenue	2 185 000	2 278 000	2 453 000	2 569 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	1 682 000	1 843 000	1 736 000	2 030 000
Depreciation	38 000	24 000	5 000	0
Impairment	0	0	0	0
Expenditure	2 212 000	2 351 000	2 253 000	2 521 000
Operating Profit	−27 000	−73 000	200 000	48 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	8 000	3 000
Financial Balance	−1 000	−2 000	−8 000	−3 000
Dividends	0	0	0	0
Net Income	−115 000	−59 000	150 000	30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	86 000	70 000	112 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	136 000	94 000	27 000	0
Total Tangible Assets	136 000	94 000	27 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	136 000	180 000	97 000	112 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	203 000	207 000	269 000	233 000
Total Current Assets	288 000	246 000	292 000	265 000
Total Assets	424 000	426 000	389 000	377 000
Total Equity	−37 000	76 000	134 000	−16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	6 000	0	−2 000
Unpaid Taxes	180 000	128 000	65 000	134 000
Dividends	0	0	0	0
Other Current Debt	275 000	217 000	190 000	261 000
Total Current Debt	461 000	351 000	255 000	393 000
Total Equity and Debt	424 000	426 000	389 000	377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	310,81 %	−77,63 %	111,94 %	−187,5 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−1,24 %	−3,2 %	8,15 %	1,87 %
Current Ratio	0,62	0,7	1,15	0,67
Quick Ratio	0,62	0,7	1,15	0,67
Equity Ratio	−0,09	0,18	0,34	−0,04
Gross Profit Margin	100 %	99,96 %	100 %	100 %