OLE BULL KIROPRAKTIKK AS

5012 BERGEN

Finances

Share Ownership

Return on Equity

114,36 %

Current Ratio

0,96

Debt-to-Equity Ratio

4,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 758 000	2 682 000	2 162 000	3 091 000
Net Income	223 000	153 000	451 000	508 000
Total Assets	1 915 000	1 431 000	1 617 000	984 000
Total Equity	195 000	372 000	519 000	368 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 758 000	2 682 000	2 162 000	3 091 000
Expenditure	2 452 000	2 470 000	1 571 000	2 438 000
Operating Profit	307 000	212 000	592 000	653 000
Financial Income	0	0	0	0
Financial Costs	19 000	14 000	11 000	1 000
Financial Balance	−19 000	−14 000	−11 000	−1 000
Earnings Before Tax	288 000	198 000	580 000	652 000
Tax	65 000	45 000	129 000	144 000
Net Income	223 000	153 000	451 000	508 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 179 000	718 000	908 000	465 000
Total Current Assets	736 000	713 000	709 000	520 000
Total Assets	1 915 000	1 431 000	1 617 000	984 000
Total Retained Equity	125 000	302 000	449 000	298 000
Total Equity	195 000	372 000	519 000	368 000
Total Long-Term Debt	954 000	378 000	446 000	9 000
Total Current Debt	766 000	681 000	652 000	607 000
Total Equity and Debt	1 915 000	1 431 000	1 617 000	984 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 758 000	2 682 000	2 162 000	2 591 000
Other Income	0	0	0	500 000
Revenue	2 758 000	2 682 000	2 162 000	3 091 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	1 642 000	1 616 000	940 000	1 674 000
Depreciation	68 000	89 000	44 000	24 000
Impairment	0	0	0	0
Expenditure	2 452 000	2 470 000	1 571 000	2 438 000
Operating Profit	307 000	212 000	592 000	653 000
Financial Income	0	0	0	0
Financial Costs	19 000	14 000	11 000	1 000
Financial Balance	−19 000	−14 000	−11 000	−1 000
Dividends	400 000	300 000	300 000	250 000
Net Income	223 000	153 000	451 000	508 000

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	1 063 000	486 000	575 000	29 000
Total Tangible Assets	1 063 000	486 000	575 000	29 000
Total Fiancial Fixed Assets	116 000	232 000	334 000	436 000
Total Fixed Assets	1 179 000	718 000	908 000	465 000
Stock	0	0	0	0
Total Investments	0	0	5 000	10 000
Cash, Bank	576 000	617 000	602 000	433 000
Total Current Assets	736 000	713 000	709 000	520 000
Total Assets	1 915 000	1 431 000	1 617 000	984 000
Total Equity	195 000	372 000	519 000	368 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	954 000	378 000	446 000	9 000
Creditors	0	0	0	0
Unpaid Taxes	111 000	106 000	86 000	112 000
Dividends	400 000	300 000	300 000	250 000
Other Current Debt	218 000	228 000	166 000	217 000
Total Current Debt	766 000	681 000	652 000	607 000
Total Equity and Debt	1 915 000	1 431 000	1 617 000	984 000

Financial indicators	2022	2021	2020	2019
Return on Equity	114,36 %	41,13 %	86,9 %	138,04 %
Debt-to-Equity Ratio	4,89	1,02	0,86	0,02
Operating Profit Margin	11,13 %	7,9 %	27,38 %	21,13 %
Current Ratio	0,96	1,05	1,09	0,86
Quick Ratio	0,96	1,05	1,09	0,86
Equity Ratio	0,1	0,26	0,32	0,37
Gross Profit Margin	100 %	100 %	100 %	99,9 %