KIROPRAKTOR TROND SKAR AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

−107,53 %

Current Ratio

0,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 590 000	2 483 000	2 486 000	2 858 000
Net Income	−300 000	−80 000	−743 000	303 000
Total Assets	680 000	760 000	839 000	1 321 000
Total Equity	279 000	579 000	659 000	1 402 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 590 000	2 483 000	2 486 000	2 858 000
Expenditure	2 973 000	2 572 000	3 332 000	2 464 000
Operating Profit	−383 000	−90 000	−847 000	393 000
Financial Income	0	0	0	0
Financial Costs	1 000	13 000	8 000	3 000
Financial Balance	−1 000	−13 000	−8 000	−3 000
Earnings Before Tax	−384 000	−102 000	−855 000	391 000
Tax	−85 000	−22 000	−112 000	88 000
Net Income	−300 000	−80 000	−743 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	357 000	309 000	277 000
Total Current Assets	174 000	403 000	531 000	1 045 000
Total Assets	680 000	760 000	839 000	1 321 000
Total Retained Equity	179 000	479 000	559 000	1 302 000
Total Equity	279 000	579 000	659 000	1 402 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	401 000	181 000	180 000	−81 000
Total Equity and Debt	680 000	760 000	839 000	1 321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 590 000	2 413 000	2 486 000	2 858 000
Other Income	0	70 000	0	0
Revenue	2 590 000	2 483 000	2 486 000	2 858 000
Cost of Goods Sold	132 000	57 000	106 000	54 000
Salary Costs	1 539 000	1 458 000	1 479 000	1 419 000
Depreciation	92 000	111 000	129 000	122 000
Impairment	0	0	0	0
Expenditure	2 973 000	2 572 000	3 332 000	2 464 000
Operating Profit	−383 000	−90 000	−847 000	393 000
Financial Income	0	0	0	0
Financial Costs	1 000	13 000	8 000	3 000
Financial Balance	−1 000	−13 000	−8 000	−3 000
Dividends	0	0	0	0
Net Income	−300 000	−80 000	−743 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	257 000	173 000	151 000	39 000
Real Eastate	0	0	58 000	157 000
Machinery and Plant Facilities	249 000	184 000	100 000	81 000
Fixtures	0	0	0	0
Total Tangible Assets	249 000	184 000	158 000	237 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	507 000	357 000	309 000	277 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	243 000	334 000	372 000
Total Current Assets	174 000	403 000	531 000	1 045 000
Total Assets	680 000	760 000	839 000	1 321 000
Total Equity	279 000	579 000	659 000	1 402 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−24 000	−25 000	−108 000	−413 000
Unpaid Taxes	111 000	77 000	55 000	101 000
Dividends	0	0	0	0
Other Current Debt	313 000	128 000	182 000	179 000
Total Current Debt	401 000	181 000	180 000	−81 000
Total Equity and Debt	680 000	760 000	839 000	1 321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−107,53 %	−13,82 %	−112,75 %	21,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−14,79 %	−3,62 %	−34,07 %	13,75 %
Current Ratio	0,43	2,23	2,95	−12,9
Quick Ratio	0,43	2,23	2,95	−12,9
Equity Ratio	0,41	0,76	0,79	1,06
Gross Profit Margin	94,9 %	97,7 %	95,74 %	98,11 %