SELBAK TANNLEGESENTER AS

1653 SELLEBAKK

Finances

Share Ownership

Return on Equity

11,89 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 912 000	6 065 000	5 148 000	5 524 000
Net Income	342 000	379 000	873 000	902 000
Total Assets	3 973 000	3 914 000	3 007 000	2 618 000
Total Equity	2 877 000	2 536 000	2 156 000	1 284 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 912 000	6 065 000	5 148 000	5 524 000
Expenditure	6 500 000	5 678 000	4 019 000	4 350 000
Operating Profit	413 000	387 000	1 129 000	1 174 000
Financial Income	1 000	4 000	0	5 000
Financial Costs	0	0	0	17 000
Financial Balance	1 000	4 000	0	−12 000
Earnings Before Tax	414 000	391 000	1 129 000	1 163 000
Tax	72 000	12 000	256 000	261 000
Net Income	342 000	379 000	873 000	902 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 185 000	2 512 000	217 000	371 000
Total Current Assets	1 788 000	1 402 000	2 790 000	2 248 000
Total Assets	3 973 000	3 914 000	3 007 000	2 618 000
Total Retained Equity	2 847 000	2 506 000	2 126 000	1 254 000
Total Equity	2 877 000	2 536 000	2 156 000	1 284 000
Total Long-Term Debt	16 000	0	0	0
Total Current Debt	1 080 000	1 379 000	851 000	1 335 000
Total Equity and Debt	3 973 000	3 914 000	3 007 000	2 618 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 912 000	6 065 000	5 107 000	5 524 000
Other Income	0	0	42 000	0
Revenue	6 912 000	6 065 000	5 148 000	5 524 000
Cost of Goods Sold	1 056 000	830 000	625 000	645 000
Salary Costs	4 330 000	3 854 000	2 640 000	2 906 000
Depreciation	327 000	250 000	207 000	212 000
Impairment	0	0	0	0
Expenditure	6 500 000	5 678 000	4 019 000	4 350 000
Operating Profit	413 000	387 000	1 129 000	1 174 000
Financial Income	1 000	4 000	0	5 000
Financial Costs	0	0	0	17 000
Financial Balance	1 000	4 000	0	−12 000
Dividends	0	0	0	400 000
Net Income	342 000	379 000	873 000	902 000

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	2 185 000	2 512 000	217 000	371 000
Total Tangible Assets	2 185 000	2 512 000	217 000	371 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 185 000	2 512 000	217 000	371 000
Stock	109 000	98 000	162 000	147 000
Total Investments	0	0	0	0
Cash, Bank	1 549 000	1 097 000	2 444 000	1 839 000
Total Current Assets	1 788 000	1 402 000	2 790 000	2 248 000
Total Assets	3 973 000	3 914 000	3 007 000	2 618 000
Total Equity	2 877 000	2 536 000	2 156 000	1 284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	0	0	0
Creditors	98 000	57 000	48 000	75 000
Unpaid Taxes	416 000	635 000	243 000	270 000
Dividends	0	0	0	400 000
Other Current Debt	510 000	675 000	303 000	329 000
Total Current Debt	1 080 000	1 379 000	851 000	1 335 000
Total Equity and Debt	3 973 000	3 914 000	3 007 000	2 618 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,89 %	14,94 %	40,49 %	70,25 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	5,98 %	6,38 %	21,93 %	21,25 %
Current Ratio	1,66	1,02	3,28	1,68
Quick Ratio	1,84	1,09	4,05	1,89
Equity Ratio	0,72	0,65	0,72	0,49
Gross Profit Margin	84,72 %	86,31 %	87,86 %	88,32 %