NORABAKKEN LEGE- OG KIROPRAKTORKLINIKK AS

0354 OSLO

Finances

Share Ownership

Return on Equity

−138,89 %

Current Ratio

0,57

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 465 000	4 034 000	4 286 000	4 211 000
Net Income	50 000	−162 000	227 000	−93 000
Total Assets	328 000	224 000	371 000	270 000
Total Equity	−36 000	−86 000	77 000	−150 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 465 000	4 034 000	4 286 000	4 211 000
Expenditure	4 414 000	4 189 000	4 050 000	4 254 000
Operating Profit	52 000	−155 000	235 000	−42 000
Financial Income	0	0	0	0
Financial Costs	2 000	7 000	9 000	3 000
Financial Balance	−2 000	−7 000	−9 000	−3 000
Earnings Before Tax	50 000	−162 000	227 000	−45 000
Tax	0	0	0	48 000
Net Income	50 000	−162 000	227 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	101 000	63 000	0
Total Current Assets	209 000	123 000	308 000	270 000
Total Assets	328 000	224 000	371 000	270 000
Total Retained Equity	−149 000	−199 000	−36 000	−263 000
Total Equity	−36 000	−86 000	77 000	−150 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	364 000	310 000	294 000	419 000
Total Equity and Debt	328 000	224 000	371 000	270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 465 000	4 034 000	4 286 000	4 211 000
Other Income	0	0	0	0
Revenue	4 465 000	4 034 000	4 286 000	4 211 000
Cost of Goods Sold	547 000	574 000	555 000	282 000
Salary Costs	1 850 000	1 821 000	1 829 000	1 936 000
Depreciation	53 000	28 000	15 000	13 000
Impairment	0	0	0	0
Expenditure	4 414 000	4 189 000	4 050 000	4 254 000
Operating Profit	52 000	−155 000	235 000	−42 000
Financial Income	0	0	0	0
Financial Costs	2 000	7 000	9 000	3 000
Financial Balance	−2 000	−7 000	−9 000	−3 000
Dividends	0	0	0	0
Net Income	50 000	−162 000	227 000	−93 000

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	118 000	101 000	63 000	0
Total Tangible Assets	118 000	101 000	63 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	118 000	101 000	63 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	194 000	108 000	300 000	203 000
Total Current Assets	209 000	123 000	308 000	270 000
Total Assets	328 000	224 000	371 000	270 000
Total Equity	−36 000	−86 000	77 000	−150 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	0	0	96 000
Unpaid Taxes	86 000	101 000	80 000	93 000
Dividends	0	0	0	0
Other Current Debt	253 000	209 000	214 000	231 000
Total Current Debt	364 000	310 000	294 000	419 000
Total Equity and Debt	328 000	224 000	371 000	270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−138,89 %	188,37 %	294,81 %	62 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	1,16 %	−3,84 %	5,48 %	−1 %
Current Ratio	0,57	0,4	1,05	0,64
Quick Ratio	0,57	0,4	1,05	0,64
Equity Ratio	−0,11	−0,38	0,21	−0,56
Gross Profit Margin	87,75 %	85,77 %	87,05 %	93,3 %