KIROPRAKTORKLINIKKEN NAMDAL AS

7800 NAMSOS

Finances

Return on Equity

47,78 %

Current Ratio

2,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 164 000	3 062 000	3 057 000	2 834 000
Net Income	398 000	498 000	611 000	422 000
Total Assets	1 082 000	1 506 000	1 687 000	1 242 000
Total Equity	833 000	435 000	566 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 164 000	3 062 000	3 057 000	2 834 000
Expenditure	1 705 000	2 423 000	2 348 000	2 363 000
Operating Profit	460 000	639 000	708 000	471 000
Financial Income	40 000	0	61 000	63 000
Financial Costs	0	0	1 000	9 000
Financial Balance	40 000	0	60 000	54 000
Earnings Before Tax	500 000	639 000	768 000	524 000
Tax	101 000	141 000	157 000	103 000
Net Income	398 000	498 000	611 000	422 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	474 000	529 000	544 000	506 000
Total Current Assets	608 000	977 000	1 144 000	737 000
Total Assets	1 082 000	1 506 000	1 687 000	1 242 000
Total Retained Equity	733 000	335 000	466 000	455 000
Total Equity	833 000	435 000	566 000	555 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	249 000	1 072 000	1 121 000	687 000
Total Equity and Debt	1 082 000	1 506 000	1 687 000	1 242 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 209 000	2 215 000	2 356 000	2 226 000
Other Income	955 000	846 000	700 000	608 000
Revenue	2 164 000	3 062 000	3 057 000	2 834 000
Cost of Goods Sold	70 000	0	0	0
Salary Costs	677 000	1 403 000	1 275 000	1 374 000
Depreciation	29 000	20 000	5 000	0
Impairment	0	0	0	0
Expenditure	1 705 000	2 423 000	2 348 000	2 363 000
Operating Profit	460 000	639 000	708 000	471 000
Financial Income	40 000	0	61 000	63 000
Financial Costs	0	0	1 000	9 000
Financial Balance	40 000	0	60 000	54 000
Dividends	0	630 000	600 000	300 000
Net Income	398 000	498 000	611 000	422 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	2 000	3 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	83 000	16 000	0
Total Tangible Assets	54 000	83 000	16 000	0
Total Fiancial Fixed Assets	415 000	445 000	525 000	502 000
Total Fixed Assets	474 000	529 000	544 000	506 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	586 000	799 000	924 000	428 000
Total Current Assets	608 000	977 000	1 144 000	737 000
Total Assets	1 082 000	1 506 000	1 687 000	1 242 000
Total Equity	833 000	435 000	566 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	103 000	61 000	33 000	37 000
Unpaid Taxes	33 000	86 000	93 000	93 000
Dividends	0	630 000	600 000	300 000
Other Current Debt	8 000	154 000	238 000	147 000
Total Current Debt	249 000	1 072 000	1 121 000	687 000
Total Equity and Debt	1 082 000	1 506 000	1 687 000	1 242 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,78 %	114,48 %	107,95 %	76,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,26 %	20,87 %	23,16 %	16,62 %
Current Ratio	2,44	0,91	1,02	1,07
Quick Ratio	2,44	0,91	1,02	1,07
Equity Ratio	0,77	0,29	0,34	0,45
Gross Profit Margin	96,77 %	100 %	100 %	100 %