TANNLEGE NORDBLOM AS

2618 LILLEHAMMER

Finances

Return on Equity

−6,41 %

Current Ratio

2,46

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 914 000	1 627 000	1 846 000	1 675 000
Net Income	−52 000	167 000	365 000	716 000
Total Assets	1 414 000	1 488 000	1 381 000	1 128 000
Total Equity	811 000	1 003 000	836 000	471 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 914 000	1 627 000	1 846 000	1 675 000
Expenditure	1 940 000	1 413 000	1 316 000	746 000
Operating Profit	−26 000	214 000	530 000	929 000
Financial Income	0	0	0	0
Financial Costs	38 000	0	48 000	11 000
Financial Balance	−38 000	0	−48 000	−11 000
Earnings Before Tax	−64 000	214 000	481 000	917 000
Tax	−12 000	47 000	116 000	202 000
Net Income	−52 000	167 000	365 000	716 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	185 000	208 000	57 000	79 000
Total Current Assets	1 228 000	1 280 000	1 325 000	1 049 000
Total Assets	1 414 000	1 488 000	1 381 000	1 128 000
Total Retained Equity	787 000	978 000	812 000	446 000
Total Equity	811 000	1 003 000	836 000	471 000
Total Long-Term Debt	103 000	133 000	169 000	213 000
Total Current Debt	500 000	352 000	376 000	444 000
Total Equity and Debt	1 414 000	1 488 000	1 381 000	1 128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 888 000	1 627 000	1 846 000	1 673 000
Other Income	26 000	0	0	2 000
Revenue	1 914 000	1 627 000	1 846 000	1 675 000
Cost of Goods Sold	71 000	134 000	141 000	183 000
Salary Costs	958 000	875 000	726 000	0
Depreciation	22 000	22 000	22 000	22 000
Impairment	0	0	0	0
Expenditure	1 940 000	1 413 000	1 316 000	746 000
Operating Profit	−26 000	214 000	530 000	929 000
Financial Income	0	0	0	0
Financial Costs	38 000	0	48 000	11 000
Financial Balance	−38 000	0	−48 000	−11 000
Dividends	140 000	0	0	0
Net Income	−52 000	167 000	365 000	716 000

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	12 000	35 000	57 000	79 000
Total Tangible Assets	12 000	35 000	57 000	79 000
Total Fiancial Fixed Assets	173 000	173 000	0	0
Total Fixed Assets	185 000	208 000	57 000	79 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	38 000	35 000	36 000
Total Current Assets	1 228 000	1 280 000	1 325 000	1 049 000
Total Assets	1 414 000	1 488 000	1 381 000	1 128 000
Total Equity	811 000	1 003 000	836 000	471 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	103 000	133 000	169 000	213 000
Creditors	92 000	33 000	8 000	27 000
Unpaid Taxes	64 000	48 000	25 000	9 000
Dividends	140 000	0	0	0
Other Current Debt	126 000	189 000	183 000	153 000
Total Current Debt	500 000	352 000	376 000	444 000
Total Equity and Debt	1 414 000	1 488 000	1 381 000	1 128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,41 %	16,65 %	43,66 %	152,02 %
Debt-to-Equity Ratio	0,13	0,13	0,2	0,45
Operating Profit Margin	−1,36 %	13,15 %	28,71 %	55,46 %
Current Ratio	2,46	3,64	3,52	2,36
Quick Ratio	2,46	3,64	3,52	2,36
Equity Ratio	0,57	0,67	0,61	0,42
Gross Profit Margin	96,29 %	91,76 %	92,36 %	89,07 %