KIROPRAKTOR KJELL GEORG EILERTSEN AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

107,63 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 397 000	3 518 000	3 456 000	3 669 000
Net Income	254 000	426 000	314 000	682 000
Total Assets	993 000	1 419 000	940 000	1 352 000
Total Equity	236 000	222 000	421 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 397 000	3 518 000	3 456 000	3 669 000
Expenditure	3 071 000	2 971 000	3 052 000	2 794 000
Operating Profit	326 000	547 000	403 000	874 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	325 000	547 000	403 000	875 000
Tax	72 000	120 000	89 000	192 000
Net Income	254 000	426 000	314 000	682 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	44 000	25 000	45 000
Total Current Assets	970 000	1 375 000	915 000	1 307 000
Total Assets	993 000	1 419 000	940 000	1 352 000
Total Retained Equity	201 000	188 000	386 000	72 000
Total Equity	236 000	222 000	421 000	107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	757 000	1 197 000	519 000	1 246 000
Total Equity and Debt	993 000	1 419 000	940 000	1 352 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 397 000	3 507 000	3 422 000	3 669 000
Other Income	0	11 000	35 000	0
Revenue	3 397 000	3 518 000	3 456 000	3 669 000
Cost of Goods Sold	−6 000	−2 000	12 000	8 000
Salary Costs	2 013 000	1 952 000	1 874 000	1 955 000
Depreciation	16 000	12 000	24 000	33 000
Impairment	0	0	0	0
Expenditure	3 071 000	2 971 000	3 052 000	2 794 000
Operating Profit	326 000	547 000	403 000	874 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	240 000	625 000	0	700 000
Net Income	254 000	426 000	314 000	682 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	38 000	8 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	6 000	18 000	42 000
Total Tangible Assets	0	6 000	18 000	42 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	44 000	25 000	45 000
Stock	20 000	14 000	12 000	22 000
Total Investments	0	0	0	0
Cash, Bank	925 000	1 331 000	847 000	1 223 000
Total Current Assets	970 000	1 375 000	915 000	1 307 000
Total Assets	993 000	1 419 000	940 000	1 352 000
Total Equity	236 000	222 000	421 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	132 000	134 000	100 000	46 000
Unpaid Taxes	107 000	98 000	121 000	112 000
Dividends	240 000	625 000	0	700 000
Other Current Debt	211 000	220 000	206 000	194 000
Total Current Debt	757 000	1 197 000	519 000	1 246 000
Total Equity and Debt	993 000	1 419 000	940 000	1 352 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,63 %	191,89 %	74,58 %	637,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,6 %	15,55 %	11,66 %	23,82 %
Current Ratio	1,28	1,15	1,76	1,05
Quick Ratio	1,32	1,16	1,8	1,07
Equity Ratio	0,24	0,16	0,45	0,08
Gross Profit Margin	100,18 %	100,06 %	99,65 %	99,78 %