TANNLEGE SVEIN-RAGNAR BAGGETHUN AS

2670 OTTA

Finances

Share Ownership

Return on Equity

21,13 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 823 000	5 804 000	4 910 000	4 433 000
Net Income	337 000	6 000	130 000	62 000
Total Assets	3 054 000	2 467 000	2 429 000	2 121 000
Total Equity	1 595 000	1 258 000	1 253 000	1 123 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 823 000	5 804 000	4 910 000	4 433 000
Expenditure	6 350 000	5 777 000	4 725 000	4 338 000
Operating Profit	472 000	27 000	184 000	95 000
Financial Income	2 000	0	0	0
Financial Costs	8 000	6 000	8 000	5 000
Financial Balance	−6 000	−6 000	−8 000	−5 000
Earnings Before Tax	466 000	21 000	176 000	90 000
Tax	129 000	15 000	46 000	28 000
Net Income	337 000	6 000	130 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 347 000	1 233 000	1 329 000	1 316 000
Total Current Assets	1 707 000	1 234 000	1 100 000	804 000
Total Assets	3 054 000	2 467 000	2 429 000	2 121 000
Total Retained Equity	1 487 000	1 150 000	1 145 000	1 015 000
Total Equity	1 595 000	1 258 000	1 253 000	1 123 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 459 000	1 209 000	1 177 000	998 000
Total Equity and Debt	3 054 000	2 467 000	2 429 000	2 121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 822 000	5 804 000	4 820 000	4 433 000
Other Income	0	0	89 000	0
Revenue	6 823 000	5 804 000	4 910 000	4 433 000
Cost of Goods Sold	1 277 000	1 304 000	1 011 000	1 105 000
Salary Costs	2 482 000	2 316 000	1 762 000	1 748 000
Depreciation	73 000	60 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	6 350 000	5 777 000	4 725 000	4 338 000
Operating Profit	472 000	27 000	184 000	95 000
Financial Income	2 000	0	0	0
Financial Costs	8 000	6 000	8 000	5 000
Financial Balance	−6 000	−6 000	−8 000	−5 000
Dividends	0	0	0	0
Net Income	337 000	6 000	130 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 194 000	1 254 000	1 315 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 266 000	0	0	0
Total Tangible Assets	1 266 000	1 194 000	1 254 000	1 315 000
Total Fiancial Fixed Assets	81 000	39 000	74 000	1 000
Total Fixed Assets	1 347 000	1 233 000	1 329 000	1 316 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	636 000	256 000	246 000	283 000
Total Current Assets	1 707 000	1 234 000	1 100 000	804 000
Total Assets	3 054 000	2 467 000	2 429 000	2 121 000
Total Equity	1 595 000	1 258 000	1 253 000	1 123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	319 000	278 000	240 000	88 000
Unpaid Taxes	220 000	130 000	118 000	96 000
Dividends	0	0	0	0
Other Current Debt	790 000	785 000	772 000	786 000
Total Current Debt	1 459 000	1 209 000	1 177 000	998 000
Total Equity and Debt	3 054 000	2 467 000	2 429 000	2 121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,13 %	0,48 %	10,38 %	5,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,92 %	0,47 %	3,75 %	2,14 %
Current Ratio	1,17	1,02	0,93	0,81
Quick Ratio	1,17	1,02	0,93	0,81
Equity Ratio	0,52	0,51	0,52	0,53
Gross Profit Margin	81,28 %	77,53 %	79,41 %	75,07 %