KIROPRAKTISK SENTER STAVANGER AS

4013 STAVANGER

Finances

Share Ownership

Return on Equity

8,3 %

Current Ratio

12,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 130 000	4 213 000	4 236 000	4 646 000
Net Income	511 000	608 000	855 000	1 255 000
Total Assets	6 687 000	6 619 000	5 977 000	5 243 000
Total Equity	6 156 000	5 693 000	5 086 000	4 426 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 130 000	4 213 000	4 236 000	4 646 000
Expenditure	3 473 000	3 434 000	3 139 000	3 038 000
Operating Profit	656 000	779 000	1 096 000	1 609 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	656 000	779 000	1 096 000	1 609 000
Tax	145 000	171 000	241 000	354 000
Net Income	511 000	608 000	855 000	1 255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 000	142 000	215 000	288 000
Total Current Assets	6 608 000	6 477 000	5 762 000	4 955 000
Total Assets	6 687 000	6 619 000	5 977 000	5 243 000
Total Retained Equity	6 056 000	5 593 000	4 986 000	4 326 000
Total Equity	6 156 000	5 693 000	5 086 000	4 426 000
Total Long-Term Debt	0	17 000	17 000	0
Total Current Debt	531 000	909 000	874 000	817 000
Total Equity and Debt	6 687 000	6 619 000	5 977 000	5 243 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 130 000	4 213 000	4 191 000	4 646 000
Other Income	0	0	45 000	0
Revenue	4 130 000	4 213 000	4 236 000	4 646 000
Cost of Goods Sold	854 000	848 000	847 000	941 000
Salary Costs	1 771 000	1 781 000	1 423 000	1 388 000
Depreciation	63 000	73 000	67 000	50 000
Impairment	0	0	0	0
Expenditure	3 473 000	3 434 000	3 139 000	3 038 000
Operating Profit	656 000	779 000	1 096 000	1 609 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	511 000	608 000	855 000	1 255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	43 000	41 000	41 000	47 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	90 000	164 000	231 000
Total Tangible Assets	27 000	90 000	164 000	231 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	80 000	142 000	215 000	288 000
Stock	24 000	23 000	28 000	18 000
Total Investments	0	0	0	0
Cash, Bank	370 000	201 000	429 000	164 000
Total Current Assets	6 608 000	6 477 000	5 762 000	4 955 000
Total Assets	6 687 000	6 619 000	5 977 000	5 243 000
Total Equity	6 156 000	5 693 000	5 086 000	4 426 000
Short-Term Group Debt	62 000	429 000	429 000	179 000
Total Long-Term Debt	0	17 000	17 000	0
Creditors	44 000	16 000	25 000	78 000
Unpaid Taxes	118 000	120 000	111 000	116 000
Dividends	0	0	0	0
Other Current Debt	174 000	172 000	129 000	127 000
Total Current Debt	531 000	909 000	874 000	817 000
Total Equity and Debt	6 687 000	6 619 000	5 977 000	5 243 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,3 %	10,68 %	16,81 %	28,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,88 %	18,49 %	25,87 %	34,63 %
Current Ratio	12,44	7,13	6,59	6,06
Quick Ratio	13,03	7,31	6,81	6,2
Equity Ratio	0,92	0,86	0,85	0,84
Gross Profit Margin	79,32 %	79,87 %	80 %	79,75 %