FREIDUN KARAMI TANNLEGE AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

25,05 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 726 000	2 113 000	1 510 000	139 000
Net Income	358 000	551 000	519 000	−20 000
Total Assets	3 320 000	2 706 000	1 246 000	50 000
Total Equity	1 429 000	1 071 000	520 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 726 000	2 113 000	1 510 000	139 000
Expenditure	1 253 000	1 405 000	856 000	160 000
Operating Profit	473 000	708 000	655 000	−20 000
Financial Income	60 000	9 000	2 000	0
Financial Costs	43 000	11 000	0	0
Financial Balance	17 000	−2 000	2 000	0
Earnings Before Tax	490 000	706 000	657 000	−20 000
Tax	132 000	155 000	138 000	0
Net Income	358 000	551 000	519 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 320 000	2 706 000	1 246 000	50 000
Total Assets	3 320 000	2 706 000	1 246 000	50 000
Total Retained Equity	1 407 000	1 049 000	499 000	−20 000
Total Equity	1 429 000	1 071 000	520 000	2 000
Total Long-Term Debt	163 000	285 000	0	0
Total Current Debt	1 728 000	1 350 000	726 000	49 000
Total Equity and Debt	3 320 000	2 706 000	1 246 000	50 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 726 000	2 113 000	1 510 000	139 000
Other Income	0	0	0	0
Revenue	1 726 000	2 113 000	1 510 000	139 000
Cost of Goods Sold	0	0	7 000	0
Salary Costs	1 086 000	1 350 000	796 000	152 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 253 000	1 405 000	856 000	160 000
Operating Profit	473 000	708 000	655 000	−20 000
Financial Income	60 000	9 000	2 000	0
Financial Costs	43 000	11 000	0	0
Financial Balance	17 000	−2 000	2 000	0
Dividends	0	0	0	0
Net Income	358 000	551 000	519 000	−20 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	46 000	88 000	39 000
Total Current Assets	3 320 000	2 706 000	1 246 000	50 000
Total Assets	3 320 000	2 706 000	1 246 000	50 000
Total Equity	1 429 000	1 071 000	520 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	163 000	285 000	0	0
Creditors	0	42 000	7 000	6 000
Unpaid Taxes	88 000	42 000	76 000	27 000
Dividends	0	0	0	0
Other Current Debt	1 438 000	1 110 000	504 000	15 000
Total Current Debt	1 728 000	1 350 000	726 000	49 000
Total Equity and Debt	3 320 000	2 706 000	1 246 000	50 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,05 %	51,45 %	99,81 %	−1 000 %
Debt-to-Equity Ratio	0,11	0,27	0	0
Operating Profit Margin	27,4 %	33,51 %	43,38 %	−14,39 %
Current Ratio	1,92	2	1,72	1,02
Quick Ratio	1,92	2	1,72	1,02
Equity Ratio	0,43	0,4	0,42	0,04
Gross Profit Margin	100 %	100 %	99,54 %	100 %