TANNLEGENE KRISTIANSEN AS

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

49,68 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 317 000	6 867 000	5 495 000	5 437 000
Net Income	786 000	1 163 000	323 000	554 000
Total Assets	2 615 000	2 280 000	3 991 000	3 825 000
Total Equity	1 582 000	796 000	3 133 000	2 810 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 317 000	6 867 000	5 495 000	5 437 000
Expenditure	5 347 000	5 280 000	5 003 000	4 734 000
Operating Profit	970 000	1 586 000	492 000	703 000
Financial Income	5 000	5 000	9 000	13 000
Financial Costs	1 000	0	1 000	0
Financial Balance	4 000	5 000	8 000	13 000
Earnings Before Tax	974 000	1 591 000	500 000	716 000
Tax	188 000	428 000	177 000	162 000
Net Income	786 000	1 163 000	323 000	554 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	40 000	782 000	975 000
Total Current Assets	2 477 000	2 240 000	3 208 000	2 850 000
Total Assets	2 615 000	2 280 000	3 991 000	3 825 000
Total Retained Equity	1 552 000	766 000	3 113 000	2 790 000
Total Equity	1 582 000	796 000	3 133 000	2 810 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 033 000	1 484 000	858 000	1 016 000
Total Equity and Debt	2 615 000	2 280 000	3 991 000	3 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 317 000	6 867 000	5 480 000	5 437 000
Other Income	0	0	15 000	0
Revenue	6 317 000	6 867 000	5 495 000	5 437 000
Cost of Goods Sold	861 000	920 000	567 000	631 000
Salary Costs	3 594 000	3 092 000	3 263 000	2 707 000
Depreciation	33 000	490 000	517 000	509 000
Impairment	0	0	0	0
Expenditure	5 347 000	5 280 000	5 003 000	4 734 000
Operating Profit	970 000	1 586 000	492 000	703 000
Financial Income	5 000	5 000	9 000	13 000
Financial Costs	1 000	0	1 000	0
Financial Balance	4 000	5 000	8 000	13 000
Dividends	0	3 500 000	0	0
Net Income	786 000	1 163 000	323 000	554 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	303 000	633 000
Total Intangible Assets	0	0	303 000	633 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	118 000	40 000	227 000	343 000
Total Tangible Assets	118 000	40 000	227 000	343 000
Total Fiancial Fixed Assets	20 000	0	252 000	0
Total Fixed Assets	138 000	40 000	782 000	975 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 070 000	2 142 000	2 846 000	2 551 000
Total Current Assets	2 477 000	2 240 000	3 208 000	2 850 000
Total Assets	2 615 000	2 280 000	3 991 000	3 825 000
Total Equity	1 582 000	796 000	3 133 000	2 810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−27 000	10 000	0	0
Unpaid Taxes	536 000	210 000	357 000	246 000
Dividends	0	3 500 000	0	0
Other Current Debt	336 000	835 000	324 000	555 000
Total Current Debt	1 033 000	1 484 000	858 000	1 016 000
Total Equity and Debt	2 615 000	2 280 000	3 991 000	3 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,68 %	146,11 %	10,31 %	19,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,36 %	23,1 %	8,95 %	12,93 %
Current Ratio	2,4	1,51	3,74	2,81
Quick Ratio	2,4	1,51	3,74	2,81
Equity Ratio	0,6	0,35	0,79	0,73
Gross Profit Margin	86,37 %	86,6 %	89,68 %	88,39 %