NORSKE KIROPRAKTORERS SERVICEKONTOR AS

0283 OSLO

Finances

Share Ownership

Return on Equity

16,07 %

Current Ratio

4,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 655 000	9 164 000	6 543 000	8 478 000
Net Income	935 000	1 063 000	471 000	489 000
Total Assets	7 466 000	6 584 000	6 845 000	7 449 000
Total Equity	5 819 000	4 884 000	3 821 000	3 350 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 655 000	9 164 000	6 543 000	8 478 000
Expenditure	8 516 000	7 924 000	6 040 000	7 934 000
Operating Profit	1 139 000	1 240 000	503 000	543 000
Financial Income	58 000	116 000	118 000	99 000
Financial Costs	2 000	2 000	2 000	10 000
Financial Balance	56 000	114 000	116 000	89 000
Earnings Before Tax	1 195 000	1 353 000	620 000	632 000
Tax	260 000	290 000	149 000	143 000
Net Income	935 000	1 063 000	471 000	489 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	559 000	156 000	346 000	617 000
Total Current Assets	6 907 000	6 428 000	6 499 000	6 832 000
Total Assets	7 466 000	6 584 000	6 845 000	7 449 000
Total Retained Equity	5 295 000	4 360 000	3 297 000	2 826 000
Total Equity	5 819 000	4 884 000	3 821 000	3 350 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 647 000	1 700 000	3 023 000	4 099 000
Total Equity and Debt	7 466 000	6 584 000	6 845 000	7 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 134 000	7 835 000	5 284 000	7 787 000
Other Income	1 521 000	1 329 000	1 259 000	690 000
Revenue	9 655 000	9 164 000	6 543 000	8 478 000
Cost of Goods Sold	2 237 000	2 350 000	652 000	1 799 000
Salary Costs	3 607 000	3 258 000	3 040 000	3 530 000
Depreciation	88 000	190 000	271 000	271 000
Impairment	0	0	0	0
Expenditure	8 516 000	7 924 000	6 040 000	7 934 000
Operating Profit	1 139 000	1 240 000	503 000	543 000
Financial Income	58 000	116 000	118 000	99 000
Financial Costs	2 000	2 000	2 000	10 000
Financial Balance	56 000	114 000	116 000	89 000
Dividends	0	0	0	0
Net Income	935 000	1 063 000	471 000	489 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	160 000	113 000	286 000	499 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	79 000	43 000	60 000	118 000
Total Tangible Assets	79 000	43 000	60 000	118 000
Total Fiancial Fixed Assets	320 000	0	0	0
Total Fixed Assets	559 000	156 000	346 000	617 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 924 000	3 936 000	3 062 000	3 150 000
Total Current Assets	6 907 000	6 428 000	6 499 000	6 832 000
Total Assets	7 466 000	6 584 000	6 845 000	7 449 000
Total Equity	5 819 000	4 884 000	3 821 000	3 350 000
Short-Term Group Debt	0	0	2 033 000	1 673 000
Total Long-Term Debt	0	0	0	0
Creditors	440 000	216 000	100 000	903 000
Unpaid Taxes	530 000	611 000	175 000	586 000
Dividends	0	0	0	0
Other Current Debt	417 000	582 000	567 000	793 000
Total Current Debt	1 647 000	1 700 000	3 023 000	4 099 000
Total Equity and Debt	7 466 000	6 584 000	6 845 000	7 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,07 %	21,76 %	12,33 %	14,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,8 %	13,53 %	7,69 %	6,4 %
Current Ratio	4,19	3,78	2,15	1,67
Quick Ratio	4,19	3,78	2,15	1,67
Equity Ratio	0,78	0,74	0,56	0,45
Gross Profit Margin	76,83 %	74,36 %	90,04 %	78,78 %