TANNLEGE MARIE FJÆRTOFT HEIR AS

1383 ASKER

Finances

Share Ownership

Return on Equity

114,79 %

Current Ratio

1,38

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020
Revenue	4 760 000	4 291 000	2 554 000
Net Income	489 000	821 000	306 000
Total Assets	1 236 000	1 762 000	763 000
Total Equity	426 000	457 000	136 000

Income (NOK)	2022	2021	2020
Revenue	4 760 000	4 291 000	2 554 000
Expenditure	4 129 000	3 236 000	2 161 000
Operating Profit	631 000	1 056 000	394 000
Financial Income	1 000	0	1 000
Financial Costs	0	0	0
Financial Balance	1 000	0	1 000
Earnings Before Tax	632 000	1 056 000	395 000
Tax	142 000	235 000	89 000
Net Income	489 000	821 000	306 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	174 000	126 000	143 000
Total Current Assets	1 061 000	1 636 000	620 000
Total Assets	1 236 000	1 762 000	763 000
Total Retained Equity	396 000	427 000	106 000
Total Equity	426 000	457 000	136 000
Total Long-Term Debt	38 000	38 000	38 000
Total Current Debt	771 000	1 267 000	589 000
Total Equity and Debt	1 236 000	1 762 000	763 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 760 000	4 278 000	2 522 000
Other Income	0	13 000	32 000
Revenue	4 760 000	4 291 000	2 554 000
Cost of Goods Sold	1 461 000	1 146 000	222 000
Salary Costs	2 062 000	1 586 000	1 545 000
Depreciation	31 000	17 000	17 000
Impairment	0	0	0
Expenditure	4 129 000	3 236 000	2 161 000
Operating Profit	631 000	1 056 000	394 000
Financial Income	1 000	0	1 000
Financial Costs	0	0	0
Financial Balance	1 000	0	1 000
Dividends	520 000	500 000	200 000
Net Income	489 000	821 000	306 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	98 000	50 000	67 000
Total Tangible Assets	98 000	50 000	67 000
Total Fiancial Fixed Assets	76 000	76 000	76 000
Total Fixed Assets	174 000	126 000	143 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	784 000	1 494 000	574 000
Total Current Assets	1 061 000	1 636 000	620 000
Total Assets	1 236 000	1 762 000	763 000
Total Equity	426 000	457 000	136 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	38 000	38 000	38 000
Creditors	197 000	243 000	22 000
Unpaid Taxes	98 000	128 000	75 000
Dividends	520 000	500 000	200 000
Other Current Debt	234 000	161 000	204 000
Total Current Debt	771 000	1 267 000	589 000
Total Equity and Debt	1 236 000	1 762 000	763 000

Financial indicators	2022	2021	2020
Return on Equity	114,79 %	179,65 %	225 %
Debt-to-Equity Ratio	0,09	0,08	0,28
Operating Profit Margin	13,26 %	24,61 %	15,43 %
Current Ratio	1,38	1,29	1,05
Quick Ratio	1,38	1,29	1,05
Equity Ratio	0,34	0,26	0,18
Gross Profit Margin	69,31 %	73,29 %	91,31 %