KIROPRAKTORGRUPPEN SA

2053 JESSHEIM

Finances

Share Ownership

Return on Equity

89,6 %

Current Ratio

3,51

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	790 000	510 000	735 000	590 000
Net Income	155 000	−266 000	60 000	−96 000
Total Assets	224 000	195 000	407 000	344 000
Total Equity	173 000	132 000	398 000	338 000

Income (NOK)	2021	2020	2019	2018
Revenue	790 000	510 000	735 000	590 000
Expenditure	635 000	777 000	676 000	685 000
Operating Profit	156 000	−266 000	59 000	−95 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	155 000	−266 000	60 000	−96 000
Tax	0	0	0	0
Net Income	155 000	−266 000	60 000	−96 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	45 000	111 000	236 000	239 000
Total Current Assets	179 000	83 000	171 000	105 000
Total Assets	224 000	195 000	407 000	344 000
Total Retained Equity	−147 000	−428 000	−162 000	−222 000
Total Equity	173 000	132 000	398 000	338 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	51 000	63 000	9 000	6 000
Total Equity and Debt	224 000	195 000	407 000	344 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	676 000	510 000	735 000	590 000
Other Income	114 000	0	0	0
Revenue	790 000	510 000	735 000	590 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	67 000	125 000	160 000	174 000
Impairment	0	0	0	0
Expenditure	635 000	777 000	676 000	685 000
Operating Profit	156 000	−266 000	59 000	−95 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	155 000	−266 000	60 000	−96 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	45 000	111 000	236 000	239 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	111 000	236 000	239 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	179 000	64 000	99 000	67 000
Total Current Assets	179 000	83 000	171 000	105 000
Total Assets	224 000	195 000	407 000	344 000
Total Equity	173 000	132 000	398 000	338 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	39 000	9 000	6 000
Unpaid Taxes	20 000	24 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	51 000	63 000	9 000	6 000
Total Equity and Debt	224 000	195 000	407 000	344 000

Financial indicators	2021	2020	2019	2018
Return on Equity	89,6 %	−201,52 %	15,08 %	−28,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,75 %	−52,16 %	8,03 %	−16,1 %
Current Ratio	3,51	1,32	19	17,5
Quick Ratio	3,51	1,32	19	17,5
Equity Ratio	0,77	0,68	0,98	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %