TANNLEGE EMMERHOFF AS

5417 STORD

Finances

Share Ownership

Return on Equity

170,44 %

Current Ratio

1,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 824 000	5 581 000	5 620 000	5 682 000
Net Income	1 476 000	1 457 000	1 509 000	1 410 000
Total Assets	1 769 000	2 361 000	2 080 000	2 312 000
Total Equity	866 000	1 518 000	1 287 000	1 528 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 824 000	5 581 000	5 620 000	5 682 000
Expenditure	3 934 000	3 715 000	3 686 000	3 876 000
Operating Profit	1 890 000	1 866 000	1 934 000	1 806 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	1 000	1 000	1 000	0
Financial Balance	3 000	3 000	2 000	3 000
Earnings Before Tax	1 893 000	1 870 000	1 936 000	1 809 000
Tax	416 000	412 000	426 000	399 000
Net Income	1 476 000	1 457 000	1 509 000	1 410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	163 000	132 000	182 000	103 000
Total Current Assets	1 606 000	2 228 000	1 898 000	2 209 000
Total Assets	1 769 000	2 361 000	2 080 000	2 312 000
Total Retained Equity	833 000	1 484 000	1 254 000	1 494 000
Total Equity	866 000	1 518 000	1 287 000	1 528 000
Total Long-Term Debt	2 000	3 000	6 000	4 000
Total Current Debt	902 000	840 000	787 000	780 000
Total Equity and Debt	1 769 000	2 361 000	2 080 000	2 312 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 824 000	5 581 000	5 578 000	5 682 000
Other Income	0	0	42 000	0
Revenue	5 824 000	5 581 000	5 620 000	5 682 000
Cost of Goods Sold	793 000	742 000	826 000	612 000
Salary Costs	2 329 000	2 034 000	1 782 000	1 992 000
Depreciation	59 000	50 000	39 000	31 000
Impairment	0	0	0	0
Expenditure	3 934 000	3 715 000	3 686 000	3 876 000
Operating Profit	1 890 000	1 866 000	1 934 000	1 806 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	1 000	1 000	1 000	0
Financial Balance	3 000	3 000	2 000	3 000
Dividends	0	0	1 750 000	1 260 000
Net Income	1 476 000	1 457 000	1 509 000	1 410 000

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	163 000	132 000	182 000	103 000
Total Tangible Assets	163 000	132 000	182 000	103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	163 000	132 000	182 000	103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 504 000	2 144 000	1 791 000	1 177 000
Total Current Assets	1 606 000	2 228 000	1 898 000	2 209 000
Total Assets	1 769 000	2 361 000	2 080 000	2 312 000
Total Equity	866 000	1 518 000	1 287 000	1 528 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	3 000	6 000	4 000
Creditors	9 000	63 000	78 000	61 000
Unpaid Taxes	266 000	190 000	130 000	146 000
Dividends	0	0	1 750 000	1 260 000
Other Current Debt	209 000	180 000	154 000	172 000
Total Current Debt	902 000	840 000	787 000	780 000
Total Equity and Debt	1 769 000	2 361 000	2 080 000	2 312 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,44 %	95,98 %	117,25 %	92,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,45 %	33,43 %	34,41 %	31,78 %
Current Ratio	1,78	2,65	2,41	2,83
Quick Ratio	1,78	2,65	2,41	2,83
Equity Ratio	0,49	0,64	0,62	0,66
Gross Profit Margin	86,38 %	86,7 %	85,3 %	89,23 %