KIROPRAKTOR ANDREAS KOLSVIK AS

7058 CHARLOTTENLUND

Finances

Share Ownership

Return on Equity

164,6 %

Current Ratio

0,26

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	902 000	1 789 000	1 034 000	1 026 000
Net Income	−186 000	21 000	64 000	−15 000
Total Assets	108 000	255 000	252 000	216 000
Total Equity	−113 000	73 000	54 000	−10 000

Income (NOK)	2022	2021	2020	2019
Revenue	902 000	1 789 000	1 034 000	1 026 000
Expenditure	1 088 000	1 767 000	956 000	1 041 000
Operating Profit	−186 000	22 000	78 000	−16 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	−186 000	21 000	78 000	−15 000
Tax	0	1 000	14 000	0
Net Income	−186 000	21 000	64 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	53 000	57 000	61 000
Total Current Assets	57 000	201 000	195 000	155 000
Total Assets	108 000	255 000	252 000	216 000
Total Retained Equity	−143 000	45 000	24 000	−40 000
Total Equity	−113 000	73 000	54 000	−10 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	221 000	181 000	198 000	226 000
Total Equity and Debt	108 000	255 000	252 000	216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	841 000	1 652 000	885 000	886 000
Other Income	61 000	138 000	148 000	139 000
Revenue	902 000	1 789 000	1 034 000	1 026 000
Cost of Goods Sold	0	543 000	0	0
Salary Costs	916 000	832 000	700 000	750 000
Depreciation	2 000	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	1 088 000	1 767 000	956 000	1 041 000
Operating Profit	−186 000	22 000	78 000	−16 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	−186 000	21 000	64 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	11 000	11 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	2 000	6 000	10 000
Total Tangible Assets	0	2 000	6 000	10 000
Total Fiancial Fixed Assets	40 000	40 000	40 000	40 000
Total Fixed Assets	51 000	53 000	57 000	61 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	188 000	181 000	142 000
Total Current Assets	57 000	201 000	195 000	155 000
Total Assets	108 000	255 000	252 000	216 000
Total Equity	−113 000	73 000	54 000	−10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	1 000	0	0
Unpaid Taxes	40 000	49 000	91 000	55 000
Dividends	0	0	0	0
Other Current Debt	139 000	131 000	93 000	171 000
Total Current Debt	221 000	181 000	198 000	226 000
Total Equity and Debt	108 000	255 000	252 000	216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	164,6 %	28,77 %	118,52 %	150 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−20,62 %	1,23 %	7,54 %	−1,56 %
Current Ratio	0,26	1,11	0,98	0,69
Quick Ratio	0,26	1,11	0,98	0,69
Equity Ratio	−1,05	0,29	0,21	−0,05
Gross Profit Margin	100 %	69,65 %	100 %	100 %