TANNLEGE ELIN ØYEN AS

0591 OSLO

Finances

Share Ownership

Return on Equity

1 283,87 %

Current Ratio

0,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 659 000	2 627 000	2 310 000	2 692 000
Net Income	398 000	402 000	18 000	197 000
Total Assets	1 803 000	1 875 000	1 602 000	2 377 000
Total Equity	31 000	207 000	70 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 659 000	2 627 000	2 310 000	2 692 000
Expenditure	2 147 000	2 062 000	2 265 000	2 396 000
Operating Profit	511 000	566 000	44 000	296 000
Financial Income	0	0	0	0
Financial Costs	1 000	50 000	21 000	43 000
Financial Balance	−1 000	−50 000	−21 000	−43 000
Earnings Before Tax	511 000	516 000	23 000	253 000
Tax	112 000	114 000	5 000	56 000
Net Income	398 000	402 000	18 000	197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	541 000	693 000	785 000	1 195 000
Total Current Assets	1 261 000	1 182 000	817 000	1 182 000
Total Assets	1 803 000	1 875 000	1 602 000	2 377 000
Total Retained Equity	1 000	177 000	40 000	36 000
Total Equity	31 000	207 000	70 000	66 000
Total Long-Term Debt	0	1 056 000	1 246 000	1 618 000
Total Current Debt	1 771 000	612 000	286 000	693 000
Total Equity and Debt	1 803 000	1 875 000	1 602 000	2 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 364 000	2 481 000	2 091 000	2 692 000
Other Income	295 000	146 000	219 000	0
Revenue	2 659 000	2 627 000	2 310 000	2 692 000
Cost of Goods Sold	310 000	373 000	325 000	243 000
Salary Costs	1 052 000	967 000	868 000	1 132 000
Depreciation	120 000	113 000	576 000	572 000
Impairment	0	0	0	0
Expenditure	2 147 000	2 062 000	2 265 000	2 396 000
Operating Profit	511 000	566 000	44 000	296 000
Financial Income	0	0	0	0
Financial Costs	1 000	50 000	21 000	43 000
Financial Balance	−1 000	−50 000	−21 000	−43 000
Dividends	560 000	250 000	0	250 000
Net Income	398 000	402 000	18 000	197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	373 000
Total Intangible Assets	90 000	106 000	135 000	449 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	366 000	487 000	550 000	646 000
Total Tangible Assets	366 000	487 000	550 000	646 000
Total Fiancial Fixed Assets	85 000	100 000	100 000	100 000
Total Fixed Assets	541 000	693 000	785 000	1 195 000
Stock	60 000	90 000	86 000	90 000
Total Investments	0	0	0	0
Cash, Bank	678 000	526 000	377 000	749 000
Total Current Assets	1 261 000	1 182 000	817 000	1 182 000
Total Assets	1 803 000	1 875 000	1 602 000	2 377 000
Total Equity	31 000	207 000	70 000	66 000
Short-Term Group Debt	18 000	19 000	19 000	18 000
Total Long-Term Debt	0	1 056 000	1 246 000	1 618 000
Creditors	67 000	54 000	29 000	49 000
Unpaid Taxes	72 000	50 000	56 000	53 000
Dividends	560 000	250 000	0	250 000
Other Current Debt	963 000	158 000	123 000	221 000
Total Current Debt	1 771 000	612 000	286 000	693 000
Total Equity and Debt	1 803 000	1 875 000	1 602 000	2 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 283,87 %	194,2 %	25,71 %	298,48 %
Debt-to-Equity Ratio	0	5,1	17,8	24,52
Operating Profit Margin	19,22 %	21,55 %	1,9 %	11 %
Current Ratio	0,71	1,93	2,86	1,71
Quick Ratio	0,74	2,26	4,09	1,96
Equity Ratio	0,02	0,11	0,04	0,03
Gross Profit Margin	88,34 %	85,8 %	85,93 %	90,97 %