KIRURG KJETIL MISJE AS

1397 NESØYA

Finances

Share Ownership

Return on Equity

−16,15 %

Current Ratio

47,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	223 000	323 000	335 000	909 000
Net Income	−26 000	59 000	−353 000	−146 000
Total Assets	164 000	260 000	1 085 000	2 563 000
Total Equity	161 000	187 000	178 000	1 432 000

Income (NOK)	2022	2021	2020	2019
Revenue	223 000	323 000	335 000	909 000
Expenditure	248 000	265 000	733 000	1 061 000
Operating Profit	−26 000	59 000	−397 000	−152 000
Financial Income	0	0	1 000	6 000
Financial Costs	0	0	14 000	42 000
Financial Balance	0	0	−13 000	−36 000
Earnings Before Tax	−26 000	59 000	−411 000	−187 000
Tax	0	0	−57 000	−41 000
Net Income	−26 000	59 000	−353 000	−146 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	21 000	21 000	975 000
Total Current Assets	143 000	239 000	1 064 000	1 588 000
Total Assets	164 000	260 000	1 085 000	2 563 000
Total Retained Equity	51 000	77 000	68 000	1 322 000
Total Equity	161 000	187 000	178 000	1 432 000
Total Long-Term Debt	0	0	0	935 000
Total Current Debt	3 000	73 000	907 000	196 000
Total Equity and Debt	164 000	260 000	1 085 000	2 563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	223 000	323 000	335 000	909 000
Other Income	0	0	0	0
Revenue	223 000	323 000	335 000	909 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	66 000	733 000
Depreciation	0	0	68 000	143 000
Impairment	0	0	0	0
Expenditure	248 000	265 000	733 000	1 061 000
Operating Profit	−26 000	59 000	−397 000	−152 000
Financial Income	0	0	1 000	6 000
Financial Costs	0	0	14 000	42 000
Financial Balance	0	0	−13 000	−36 000
Dividends	0	50 000	900 000	0
Net Income	−26 000	59 000	−353 000	−146 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	21 000	21 000	970 000
Total Tangible Assets	21 000	21 000	21 000	970 000
Total Fiancial Fixed Assets	0	0	0	4 000
Total Fixed Assets	21 000	21 000	21 000	975 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	129 000	233 000	1 064 000	1 556 000
Total Current Assets	143 000	239 000	1 064 000	1 588 000
Total Assets	164 000	260 000	1 085 000	2 563 000
Total Equity	161 000	187 000	178 000	1 432 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	935 000
Creditors	3 000	3 000	4 000	20 000
Unpaid Taxes	0	0	10 000	61 000
Dividends	0	50 000	900 000	0
Other Current Debt	0	20 000	93 000	115 000
Total Current Debt	3 000	73 000	907 000	196 000
Total Equity and Debt	164 000	260 000	1 085 000	2 563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,15 %	31,55 %	−198,31 %	−10,2 %
Debt-to-Equity Ratio	0	0	0	0,65
Operating Profit Margin	−11,66 %	18,27 %	−118,51 %	−16,72 %
Current Ratio	47,67	3,27	1,17	8,1
Quick Ratio	47,67	3,27	1,17	8,1
Equity Ratio	0,98	0,72	0,16	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %