KIROPRAKTIKK OG HELSE FOR ALLE AS

6065 ULSTEINVIK

Finances

Share Ownership

Return on Equity

17,09 %

Current Ratio

2,97

Debt-to-Equity Ratio

3,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 095 000	1 982 000	1 839 000	1 977 000
Net Income	208 000	155 000	109 000	−4 000
Total Assets	5 132 000	5 022 000	5 180 000	5 328 000
Total Equity	1 217 000	1 209 000	1 224 000	1 276 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 095 000	1 982 000	1 839 000	1 977 000
Expenditure	1 651 000	1 630 000	1 581 000	1 833 000
Operating Profit	443 000	353 000	257 000	145 000
Financial Income	0	0	0	0
Financial Costs	150 000	98 000	123 000	146 000
Financial Balance	−150 000	−98 000	−123 000	−146 000
Earnings Before Tax	293 000	255 000	134 000	−1 000
Tax	85 000	100 000	25 000	2 000
Net Income	208 000	155 000	109 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 381 000	4 363 000	4 704 000	4 925 000
Total Current Assets	751 000	659 000	476 000	403 000
Total Assets	5 132 000	5 022 000	5 180 000	5 328 000
Total Retained Equity	1 081 000	1 073 000	1 088 000	1 140 000
Total Equity	1 217 000	1 209 000	1 224 000	1 276 000
Total Long-Term Debt	3 662 000	3 592 000	3 765 000	3 896 000
Total Current Debt	253 000	221 000	191 000	156 000
Total Equity and Debt	5 132 000	5 022 000	5 180 000	5 328 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 728 000	1 556 000	1 392 000	1 540 000
Other Income	368 000	426 000	447 000	436 000
Revenue	2 095 000	1 982 000	1 839 000	1 977 000
Cost of Goods Sold	1 000	13 000	4 000	14 000
Salary Costs	734 000	735 000	639 000	721 000
Depreciation	351 000	330 000	325 000	286 000
Impairment	0	0	0	0
Expenditure	1 651 000	1 630 000	1 581 000	1 833 000
Operating Profit	443 000	353 000	257 000	145 000
Financial Income	0	0	0	0
Financial Costs	150 000	98 000	123 000	146 000
Financial Balance	−150 000	−98 000	−123 000	−146 000
Dividends	200 000	170 000	0	0
Net Income	208 000	155 000	109 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	11 000	0
Real Eastate	3 937 000	4 194 000	4 450 000	4 610 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	444 000	170 000	243 000	316 000
Total Tangible Assets	4 381 000	4 363 000	4 693 000	4 925 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 381 000	4 363 000	4 704 000	4 925 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	699 000	624 000	432 000	326 000
Total Current Assets	751 000	659 000	476 000	403 000
Total Assets	5 132 000	5 022 000	5 180 000	5 328 000
Total Equity	1 217 000	1 209 000	1 224 000	1 276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 662 000	3 592 000	3 765 000	3 896 000
Creditors	18 000	0	2 000	−1 000
Unpaid Taxes	66 000	52 000	66 000	56 000
Dividends	200 000	170 000	0	0
Other Current Debt	84 000	80 000	74 000	85 000
Total Current Debt	253 000	221 000	191 000	156 000
Total Equity and Debt	5 132 000	5 022 000	5 180 000	5 328 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,09 %	12,82 %	8,91 %	−0,31 %
Debt-to-Equity Ratio	3,01	2,97	3,08	3,05
Operating Profit Margin	21,15 %	17,81 %	13,97 %	7,33 %
Current Ratio	2,97	2,98	2,49	2,58
Quick Ratio	2,97	2,98	2,49	2,58
Equity Ratio	0,24	0,24	0,24	0,24
Gross Profit Margin	99,95 %	99,34 %	99,78 %	99,29 %