60 GRADER NORD KIROPRAKTIKK AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

151,09 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 936 000	12 126 000	10 248 000	8 441 000
Net Income	905 000	392 000	324 000	319 000
Total Assets	1 830 000	1 240 000	1 055 000	1 078 000
Total Equity	599 000	234 000	462 000	538 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 936 000	12 126 000	10 248 000	8 441 000
Expenditure	10 773 000	11 612 000	9 818 000	8 011 000
Operating Profit	1 163 000	514 000	430 000	430 000
Financial Income	3 000	0	2 000	2 000
Financial Costs	4 000	10 000	17 000	22 000
Financial Balance	−1 000	−10 000	−15 000	−20 000
Earnings Before Tax	1 162 000	504 000	416 000	411 000
Tax	257 000	112 000	92 000	92 000
Net Income	905 000	392 000	324 000	319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	126 000	188 000	291 000	379 000
Total Current Assets	1 704 000	1 052 000	764 000	700 000
Total Assets	1 830 000	1 240 000	1 055 000	1 078 000
Total Retained Equity	463 000	98 000	327 000	403 000
Total Equity	599 000	234 000	462 000	538 000
Total Long-Term Debt	0	92 000	199 000	298 000
Total Current Debt	1 232 000	914 000	394 000	242 000
Total Equity and Debt	1 830 000	1 240 000	1 055 000	1 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 453 000	11 656 000	10 011 000	8 274 000
Other Income	483 000	470 000	237 000	167 000
Revenue	11 936 000	12 126 000	10 248 000	8 441 000
Cost of Goods Sold	7 821 000	8 763 000	7 319 000	5 567 000
Salary Costs	667 000	690 000	590 000	573 000
Depreciation	112 000	103 000	102 000	98 000
Impairment	0	0	0	0
Expenditure	10 773 000	11 612 000	9 818 000	8 011 000
Operating Profit	1 163 000	514 000	430 000	430 000
Financial Income	3 000	0	2 000	2 000
Financial Costs	4 000	10 000	17 000	22 000
Financial Balance	−1 000	−10 000	−15 000	−20 000
Dividends	540 000	621 000	0	0
Net Income	905 000	392 000	324 000	319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	116 000	188 000	291 000	379 000
Total Tangible Assets	116 000	188 000	291 000	379 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	126 000	188 000	291 000	379 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 371 000	884 000	516 000	598 000
Total Current Assets	1 704 000	1 052 000	764 000	700 000
Total Assets	1 830 000	1 240 000	1 055 000	1 078 000
Total Equity	599 000	234 000	462 000	538 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	92 000	199 000	298 000
Creditors	287 000	71 000	201 000	48 000
Unpaid Taxes	7 000	37 000	36 000	39 000
Dividends	540 000	621 000	0	0
Other Current Debt	125 000	66 000	58 000	58 000
Total Current Debt	1 232 000	914 000	394 000	242 000
Total Equity and Debt	1 830 000	1 240 000	1 055 000	1 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	151,09 %	167,52 %	70,13 %	59,29 %
Debt-to-Equity Ratio	0	0,39	0,43	0,55
Operating Profit Margin	9,74 %	4,24 %	4,2 %	5,09 %
Current Ratio	1,38	1,15	1,94	2,89
Quick Ratio	1,38	1,15	1,94	2,89
Equity Ratio	0,33	0,19	0,44	0,5
Gross Profit Margin	34,48 %	27,73 %	28,58 %	34,05 %