TANNLEGE LARS SANDBAKK AS

6783 STRYN

Finances

Share Ownership

Return on Equity

51,83 %

Current Ratio

2,38

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 537 000	5 389 000	4 723 000	3 864 000
Net Income	1 008 000	777 000	809 000	772 000
Total Assets	2 828 000	3 797 000	3 532 000	3 244 000
Total Equity	1 945 000	1 362 000	935 000	425 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 537 000	5 389 000	4 723 000	3 864 000
Expenditure	4 341 000	4 323 000	3 604 000	2 799 000
Operating Profit	1 196 000	1 066 000	1 119 000	1 067 000
Financial Income	4 000	4 000	3 000	1 000
Financial Costs	51 000	75 000	84 000	78 000
Financial Balance	−47 000	−71 000	−81 000	−77 000
Earnings Before Tax	1 148 000	995 000	1 038 000	989 000
Tax	141 000	218 000	228 000	218 000
Net Income	1 008 000	777 000	809 000	772 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	763 000	1 013 000	1 263 000	1 513 000
Total Current Assets	2 066 000	2 785 000	2 269 000	1 732 000
Total Assets	2 828 000	3 797 000	3 532 000	3 244 000
Total Retained Equity	1 915 000	1 332 000	905 000	395 000
Total Equity	1 945 000	1 362 000	935 000	425 000
Total Long-Term Debt	15 000	1 446 000	1 749 000	2 028 000
Total Current Debt	869 000	989 000	848 000	791 000
Total Equity and Debt	2 828 000	3 797 000	3 532 000	3 244 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 431 000	4 233 000	3 726 000	3 184 000
Other Income	1 106 000	1 156 000	997 000	681 000
Revenue	5 537 000	5 389 000	4 723 000	3 864 000
Cost of Goods Sold	1 069 000	1 440 000	1 069 000	929 000
Salary Costs	2 203 000	1 987 000	1 710 000	1 262 000
Depreciation	250 000	250 000	250 000	188 000
Impairment	0	0	0	0
Expenditure	4 341 000	4 323 000	3 604 000	2 799 000
Operating Profit	1 196 000	1 066 000	1 119 000	1 067 000
Financial Income	4 000	4 000	3 000	1 000
Financial Costs	51 000	75 000	84 000	78 000
Financial Balance	−47 000	−71 000	−81 000	−77 000
Dividends	425 000	350 000	300 000	375 000
Net Income	1 008 000	777 000	809 000	772 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	200 000	360 000	520 000	680 000
Total Intangible Assets	200 000	360 000	520 000	680 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	563 000	653 000	743 000	833 000
Total Tangible Assets	563 000	653 000	743 000	833 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	763 000	1 013 000	1 263 000	1 513 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 922 000	2 586 000	2 137 000	1 654 000
Total Current Assets	2 066 000	2 785 000	2 269 000	1 732 000
Total Assets	2 828 000	3 797 000	3 532 000	3 244 000
Total Equity	1 945 000	1 362 000	935 000	425 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	1 446 000	1 749 000	2 028 000
Creditors	−3 000	134 000	33 000	6 000
Unpaid Taxes	122 000	116 000	145 000	118 000
Dividends	425 000	350 000	300 000	375 000
Other Current Debt	168 000	164 000	146 000	109 000
Total Current Debt	869 000	989 000	848 000	791 000
Total Equity and Debt	2 828 000	3 797 000	3 532 000	3 244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,83 %	57,05 %	86,52 %	181,65 %
Debt-to-Equity Ratio	0,01	1,06	1,87	4,77
Operating Profit Margin	21,6 %	19,78 %	23,69 %	27,61 %
Current Ratio	2,38	2,82	2,68	2,19
Quick Ratio	2,38	2,82	2,68	2,19
Equity Ratio	0,69	0,36	0,26	0,13
Gross Profit Margin	80,69 %	73,28 %	77,37 %	75,96 %