TANNLEGEN PÅ LANDET AS

3275 SVARSTAD

Finances

Return on Equity

46,67 %

Current Ratio

1,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 519 000	3 409 000	2 410 000	2 565 000
Net Income	385 000	656 000	435 000	453 000
Total Assets	1 529 000	1 187 000	705 000	231 000
Total Equity	825 000	694 000	407 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 519 000	3 409 000	2 410 000	2 565 000
Expenditure	3 026 000	2 567 000	1 850 000	1 976 000
Operating Profit	493 000	842 000	560 000	589 000
Financial Income	3 000	0	0	0
Financial Costs	2 000	0	0	9 000
Financial Balance	1 000	0	0	−9 000
Earnings Before Tax	494 000	842 000	560 000	580 000
Tax	109 000	185 000	125 000	128 000
Net Income	385 000	656 000	435 000	453 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	270 000	0	0	0
Total Current Assets	1 259 000	1 187 000	705 000	231 000
Total Assets	1 529 000	1 187 000	705 000	231 000
Total Retained Equity	795 000	664 000	377 000	−58 000
Total Equity	825 000	694 000	407 000	−28 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	704 000	493 000	297 000	259 000
Total Equity and Debt	1 529 000	1 187 000	705 000	231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 518 000	3 407 000	2 371 000	2 561 000
Other Income	1 000	2 000	39 000	4 000
Revenue	3 519 000	3 409 000	2 410 000	2 565 000
Cost of Goods Sold	0	5 000	0	0
Salary Costs	1 404 000	1 294 000	943 000	1 079 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 026 000	2 567 000	1 850 000	1 976 000
Operating Profit	493 000	842 000	560 000	589 000
Financial Income	3 000	0	0	0
Financial Costs	2 000	0	0	9 000
Financial Balance	1 000	0	0	−9 000
Dividends	254 000	370 000	0	0
Net Income	385 000	656 000	435 000	453 000

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	270 000	0	0	0
Total Fixed Assets	270 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	1 045 000	466 000	65 000
Total Current Assets	1 259 000	1 187 000	705 000	231 000
Total Assets	1 529 000	1 187 000	705 000	231 000
Total Equity	825 000	694 000	407 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	97 000	33 000	27 000	6 000
Unpaid Taxes	73 000	134 000	63 000	57 000
Dividends	254 000	370 000	0	0
Other Current Debt	493 000	142 000	82 000	194 000
Total Current Debt	704 000	493 000	297 000	259 000
Total Equity and Debt	1 529 000	1 187 000	705 000	231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,67 %	94,52 %	106,88 %	−1 617,86 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	14,01 %	24,7 %	23,24 %	22,96 %
Current Ratio	1,79	2,41	2,37	0,89
Quick Ratio	1,79	2,41	2,37	0,89
Equity Ratio	0,54	0,58	0,58	−0,12
Gross Profit Margin	100 %	99,85 %	100 %	100 %