MJØSEN KIROPRAKTORKLINIKK AS

2390 MOELV

Finances

Share Ownership

Return on Equity

−47,45 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 385 000	2 341 000	2 540 000	2 308 000
Net Income	−214 000	74 000	159 000	412 000
Total Assets	692 000	888 000	813 000	664 000
Total Equity	451 000	664 000	591 000	432 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 385 000	2 341 000	2 540 000	2 308 000
Expenditure	2 582 000	2 276 000	2 342 000	1 897 000
Operating Profit	−197 000	65 000	199 000	412 000
Financial Income	11 000	24 000	3 000	2 000
Financial Costs	27 000	0	0	0
Financial Balance	−16 000	24 000	3 000	2 000
Earnings Before Tax	−214 000	88 000	202 000	414 000
Tax	0	14 000	44 000	2 000
Net Income	−214 000	74 000	159 000	412 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	112 000	196 000	104 000	121 000
Total Current Assets	580 000	692 000	709 000	544 000
Total Assets	692 000	888 000	813 000	664 000
Total Retained Equity	351 000	564 000	491 000	332 000
Total Equity	451 000	664 000	591 000	432 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	242 000	224 000	222 000	233 000
Total Equity and Debt	692 000	888 000	813 000	664 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 385 000	2 337 000	2 503 000	2 308 000
Other Income	0	4 000	37 000	0
Revenue	2 385 000	2 341 000	2 540 000	2 308 000
Cost of Goods Sold	18 000	−4 000	35 000	23 000
Salary Costs	673 000	676 000	732 000	737 000
Depreciation	18 000	22 000	27 000	26 000
Impairment	0	0	0	0
Expenditure	2 582 000	2 276 000	2 342 000	1 897 000
Operating Profit	−197 000	65 000	199 000	412 000
Financial Income	11 000	24 000	3 000	2 000
Financial Costs	27 000	0	0	0
Financial Balance	−16 000	24 000	3 000	2 000
Dividends	0	0	0	0
Net Income	−214 000	74 000	159 000	412 000

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	38 000	40 000	63 000	89 000
Total Tangible Assets	38 000	40 000	63 000	89 000
Total Fiancial Fixed Assets	75 000	155 000	42 000	32 000
Total Fixed Assets	112 000	196 000	104 000	121 000
Stock	215 000	218 000	199 000	224 000
Total Investments	0	0	0	0
Cash, Bank	151 000	154 000	257 000	180 000
Total Current Assets	580 000	692 000	709 000	544 000
Total Assets	692 000	888 000	813 000	664 000
Total Equity	451 000	664 000	591 000	432 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	120 000	136 000	74 000	52 000
Unpaid Taxes	45 000	9 000	42 000	41 000
Dividends	0	0	0	0
Other Current Debt	98 000	64 000	63 000	138 000
Total Current Debt	242 000	224 000	222 000	233 000
Total Equity and Debt	692 000	888 000	813 000	664 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−47,45 %	11,14 %	26,9 %	95,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−8,26 %	2,78 %	7,83 %	17,85 %
Current Ratio	2,4	3,09	3,19	2,33
Quick Ratio	21,48	115,33	30,83	60,44
Equity Ratio	0,65	0,75	0,73	0,65
Gross Profit Margin	99,25 %	100,17 %	98,62 %	99 %