TANNLEGE TOM SIPOS AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

51,61 %

Current Ratio

4,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 844 000	2 707 000	2 404 000	2 624 000
Net Income	1 409 000	1 203 000	1 039 000	1 010 000
Total Assets	3 246 000	1 837 000	1 548 000	1 662 000
Total Equity	2 730 000	1 320 000	118 000	78 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 844 000	2 707 000	2 404 000	2 624 000
Expenditure	1 113 000	1 170 000	1 061 000	1 327 000
Operating Profit	1 731 000	1 537 000	1 343 000	1 297 000
Financial Income	54 000	19 000	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	54 000	19 000	2 000	5 000
Earnings Before Tax	1 785 000	1 556 000	1 344 000	1 302 000
Tax	375 000	354 000	305 000	292 000
Net Income	1 409 000	1 203 000	1 039 000	1 010 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	900 000	923 000	92 000	160 000
Total Current Assets	2 346 000	914 000	1 456 000	1 501 000
Total Assets	3 246 000	1 837 000	1 548 000	1 662 000
Total Retained Equity	1 723 000	313 000	−889 000	−928 000
Total Equity	2 730 000	1 320 000	118 000	78 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	513 000	517 000	1 430 000	1 583 000
Total Equity and Debt	3 246 000	1 837 000	1 548 000	1 662 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 737 000	2 707 000	2 404 000	2 624 000
Other Income	107 000	0	0	0
Revenue	2 844 000	2 707 000	2 404 000	2 624 000
Cost of Goods Sold	0	0	64 000	220 000
Salary Costs	960 000	941 000	764 000	853 000
Depreciation	0	69 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	1 113 000	1 170 000	1 061 000	1 327 000
Operating Profit	1 731 000	1 537 000	1 343 000	1 297 000
Financial Income	54 000	19 000	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	54 000	19 000	2 000	5 000
Dividends	0	0	1 000 000	1 150 000
Net Income	1 409 000	1 203 000	1 039 000	1 010 000

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	23 000	92 000	0
Fixtures	0	0	0	160 000
Total Tangible Assets	0	23 000	92 000	160 000
Total Fiancial Fixed Assets	900 000	900 000	0	0
Total Fixed Assets	900 000	923 000	92 000	160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 165 000	715 000	1 306 000	1 287 000
Total Current Assets	2 346 000	914 000	1 456 000	1 501 000
Total Assets	3 246 000	1 837 000	1 548 000	1 662 000
Total Equity	2 730 000	1 320 000	118 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	0	0	0	4 000
Unpaid Taxes	67 000	84 000	67 000	71 000
Dividends	0	0	1 000 000	1 150 000
Other Current Debt	74 000	79 000	58 000	64 000
Total Current Debt	513 000	517 000	1 430 000	1 583 000
Total Equity and Debt	3 246 000	1 837 000	1 548 000	1 662 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,61 %	91,14 %	880,51 %	1 294,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60,86 %	56,78 %	55,87 %	49,43 %
Current Ratio	4,57	1,77	1,02	0,95
Quick Ratio	4,57	1,77	1,02	0,95
Equity Ratio	0,84	0,72	0,08	0,05
Gross Profit Margin	100 %	100 %	97,34 %	91,62 %