KIROPRAKTOR ELLING JØRGENSEN AS

3133 DUKEN

Finances

Share Ownership

Return on Equity

0,61 %

Current Ratio

5,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 772 000	1 724 000	1 643 000	1 787 000
Net Income	10 000	20 000	107 000	119 000
Total Assets	1 884 000	1 856 000	1 824 000	1 711 000
Total Equity	1 650 000	1 640 000	1 620 000	1 514 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 772 000	1 724 000	1 643 000	1 787 000
Expenditure	1 759 000	1 699 000	1 509 000	1 700 000
Operating Profit	12 000	25 000	135 000	87 000
Financial Income	0	0	2 000	58 000
Financial Costs	0	0	0	6 000
Financial Balance	0	0	2 000	52 000
Earnings Before Tax	13 000	25 000	137 000	138 000
Tax	3 000	6 000	30 000	20 000
Net Income	10 000	20 000	107 000	119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	510 000	10 000	10 000	10 000
Total Current Assets	1 374 000	1 846 000	1 814 000	1 701 000
Total Assets	1 884 000	1 856 000	1 824 000	1 711 000
Total Retained Equity	1 617 000	1 607 000	1 588 000	1 481 000
Total Equity	1 650 000	1 640 000	1 620 000	1 514 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	234 000	216 000	203 000	197 000
Total Equity and Debt	1 884 000	1 856 000	1 824 000	1 711 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 507 000	1 499 000	1 338 000	1 518 000
Other Income	265 000	225 000	306 000	269 000
Revenue	1 772 000	1 724 000	1 643 000	1 787 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 194 000	1 139 000	1 007 000	1 007 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 759 000	1 699 000	1 509 000	1 700 000
Operating Profit	12 000	25 000	135 000	87 000
Financial Income	0	0	2 000	58 000
Financial Costs	0	0	0	6 000
Financial Balance	0	0	2 000	52 000
Dividends	0	0	0	0
Net Income	10 000	20 000	107 000	119 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	510 000	10 000	10 000	10 000
Total Fixed Assets	510 000	10 000	10 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 328 000	1 751 000	1 754 000	1 641 000
Total Current Assets	1 374 000	1 846 000	1 814 000	1 701 000
Total Assets	1 884 000	1 856 000	1 824 000	1 711 000
Total Equity	1 650 000	1 640 000	1 620 000	1 514 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	3 000
Unpaid Taxes	89 000	86 000	68 000	74 000
Dividends	0	0	0	0
Other Current Debt	142 000	124 000	104 000	101 000
Total Current Debt	234 000	216 000	203 000	197 000
Total Equity and Debt	1 884 000	1 856 000	1 824 000	1 711 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,61 %	1,22 %	6,6 %	7,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,68 %	1,45 %	8,22 %	4,87 %
Current Ratio	5,87	8,55	8,94	8,63
Quick Ratio	5,87	8,55	8,94	8,63
Equity Ratio	0,88	0,88	0,89	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %