TANNLEGE SANDRA MARIE JAKOBSEN AS

9008 TROMSØ

Finances

Return on Equity

38,07 %

Current Ratio

1,46

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 294 000	5 053 000	3 911 000	3 250 000
Net Income	316 000	484 000	192 000	187 000
Total Assets	2 281 000	2 499 000	2 298 000	529 000
Total Equity	830 000	765 000	430 000	238 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 294 000	5 053 000	3 911 000	3 250 000
Expenditure	4 854 000	4 392 000	3 620 000	3 026 000
Operating Profit	441 000	662 000	291 000	223 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	37 000	41 000	45 000	0
Financial Balance	−36 000	−41 000	−44 000	1 000
Earnings Before Tax	405 000	621 000	247 000	224 000
Tax	90 000	137 000	54 000	37 000
Net Income	316 000	484 000	192 000	187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 455 000	1 439 000	1 534 000	325 000
Total Current Assets	826 000	1 059 000	764 000	203 000
Total Assets	2 281 000	2 499 000	2 298 000	529 000
Total Retained Equity	800 000	735 000	400 000	208 000
Total Equity	830 000	765 000	430 000	238 000
Total Long-Term Debt	884 000	1 176 000	1 465 000	0
Total Current Debt	567 000	557 000	402 000	291 000
Total Equity and Debt	2 281 000	2 499 000	2 298 000	529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 294 000	5 053 000	3 911 000	3 250 000
Other Income	0	0	0	0
Revenue	5 294 000	5 053 000	3 911 000	3 250 000
Cost of Goods Sold	447 000	665 000	685 000	238 000
Salary Costs	2 902 000	2 298 000	1 568 000	1 086 000
Depreciation	194 000	167 000	164 000	0
Impairment	0	0	0	0
Expenditure	4 854 000	4 392 000	3 620 000	3 026 000
Operating Profit	441 000	662 000	291 000	223 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	37 000	41 000	45 000	0
Financial Balance	−36 000	−41 000	−44 000	1 000
Dividends	0	0	0	0
Net Income	316 000	484 000	192 000	187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	852 000	832 000	936 000	0
Total Intangible Assets	852 000	832 000	936 000	0
Real Eastate	0	0	0	325 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	519 000	547 000	538 000	0
Total Tangible Assets	519 000	547 000	538 000	325 000
Total Fiancial Fixed Assets	84 000	60 000	60 000	0
Total Fixed Assets	1 455 000	1 439 000	1 534 000	325 000
Stock	284 000	178 000	0	0
Total Investments	0	0	0	0
Cash, Bank	401 000	730 000	521 000	175 000
Total Current Assets	826 000	1 059 000	764 000	203 000
Total Assets	2 281 000	2 499 000	2 298 000	529 000
Total Equity	830 000	765 000	430 000	238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	884 000	1 176 000	1 465 000	0
Creditors	35 000	56 000	103 000	78 000
Unpaid Taxes	182 000	171 000	94 000	55 000
Dividends	0	0	0	0
Other Current Debt	276 000	218 000	187 000	122 000
Total Current Debt	567 000	557 000	402 000	291 000
Total Equity and Debt	2 281 000	2 499 000	2 298 000	529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,07 %	63,27 %	44,65 %	78,57 %
Debt-to-Equity Ratio	1,07	1,54	3,41	0
Operating Profit Margin	8,33 %	13,1 %	7,44 %	6,86 %
Current Ratio	1,46	1,9	1,9	0,7
Quick Ratio	2,92	2,79	1,9	0,7
Equity Ratio	0,36	0,31	0,19	0,45
Gross Profit Margin	91,56 %	86,84 %	82,49 %	92,68 %