KIROPRAKTOR PETTERSEN AS

4046 HAFRSFJORD

Finances

Return on Equity

5,4 %

Current Ratio

5,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 414 000	2 386 000	2 247 000	2 494 000
Net Income	109 000	234 000	632 000	465 000
Total Assets	2 346 000	2 265 000	2 009 000	1 523 000
Total Equity	2 020 000	1 911 000	1 677 000	1 046 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 414 000	2 386 000	2 247 000	2 494 000
Expenditure	2 138 000	1 938 000	1 594 000	1 910 000
Operating Profit	276 000	449 000	653 000	583 000
Financial Income	159 000	105 000	119 000	0
Financial Costs	310 000	220 000	3 000	2 000
Financial Balance	−151 000	−115 000	116 000	−2 000
Earnings Before Tax	124 000	334 000	769 000	582 000
Tax	15 000	100 000	138 000	117 000
Net Income	109 000	234 000	632 000	465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	400 000	400 000	400 000	485 000
Total Current Assets	1 946 000	1 865 000	1 609 000	1 038 000
Total Assets	2 346 000	2 265 000	2 009 000	1 523 000
Total Retained Equity	1 910 000	1 801 000	1 576 000	945 000
Total Equity	2 020 000	1 911 000	1 677 000	1 046 000
Total Long-Term Debt	0	0	0	74 000
Total Current Debt	326 000	354 000	332 000	403 000
Total Equity and Debt	2 346 000	2 265 000	2 009 000	1 523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 226 000	2 010 000	1 913 000	2 143 000
Other Income	188 000	377 000	334 000	351 000
Revenue	2 414 000	2 386 000	2 247 000	2 494 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 557 000	1 456 000	822 000	1 400 000
Depreciation	0	0	85 000	85 000
Impairment	0	0	0	0
Expenditure	2 138 000	1 938 000	1 594 000	1 910 000
Operating Profit	276 000	449 000	653 000	583 000
Financial Income	159 000	105 000	119 000	0
Financial Costs	310 000	220 000	3 000	2 000
Financial Balance	−151 000	−115 000	116 000	−2 000
Dividends	0	0	0	0
Net Income	109 000	234 000	632 000	465 000

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	0	0	0	85 000
Total Tangible Assets	0	0	0	85 000
Total Fiancial Fixed Assets	400 000	400 000	400 000	400 000
Total Fixed Assets	400 000	400 000	400 000	485 000
Stock	0	0	0	0
Total Investments	953 000	1 102 000	1 219 000	0
Cash, Bank	613 000	565 000	266 000	737 000
Total Current Assets	1 946 000	1 865 000	1 609 000	1 038 000
Total Assets	2 346 000	2 265 000	2 009 000	1 523 000
Total Equity	2 020 000	1 911 000	1 677 000	1 046 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	74 000
Creditors	9 000	9 000	8 000	8 000
Unpaid Taxes	77 000	92 000	32 000	75 000
Dividends	0	0	0	0
Other Current Debt	198 000	180 000	164 000	192 000
Total Current Debt	326 000	354 000	332 000	403 000
Total Equity and Debt	2 346 000	2 265 000	2 009 000	1 523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,4 %	12,24 %	37,69 %	44,46 %
Debt-to-Equity Ratio	0	0	0	0,07
Operating Profit Margin	11,43 %	18,82 %	29,06 %	23,38 %
Current Ratio	5,97	5,27	4,85	2,58
Quick Ratio	5,97	5,27	4,85	2,58
Equity Ratio	0,86	0,84	0,83	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %