TANNLEGE HAGEN AS

7805 NAMSOS

Finances

Share Ownership

Return on Equity

54,48 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 490 000	654 000	1 954 000	1 020 000
Net Income	73 000	−54 000	77 000	14 000
Total Assets	503 000	221 000	358 000	238 000
Total Equity	134 000	60 000	115 000	38 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 490 000	654 000	1 954 000	1 020 000
Expenditure	2 396 000	722 000	1 856 000	1 004 000
Operating Profit	94 000	−68 000	98 000	16 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	0	0
Earnings Before Tax	95 000	−67 000	98 000	16 000
Tax	21 000	−12 000	22 000	2 000
Net Income	73 000	−54 000	77 000	14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	13 000	1 000	0
Total Current Assets	503 000	208 000	358 000	238 000
Total Assets	503 000	221 000	358 000	238 000
Total Retained Equity	109 000	36 000	90 000	14 000
Total Equity	134 000	60 000	115 000	38 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	369 000	161 000	244 000	199 000
Total Equity and Debt	503 000	221 000	358 000	238 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 490 000	654 000	1 954 000	1 020 000
Other Income	0	0	0	0
Revenue	2 490 000	654 000	1 954 000	1 020 000
Cost of Goods Sold	115 000	19 000	123 000	85 000
Salary Costs	861 000	272 000	670 000	324 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 396 000	722 000	1 856 000	1 004 000
Operating Profit	94 000	−68 000	98 000	16 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	0	0
Dividends	0	0	0	0
Net Income	73 000	−54 000	77 000	14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	13 000	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	13 000	1 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	461 000	178 000	311 000	217 000
Total Current Assets	503 000	208 000	358 000	238 000
Total Assets	503 000	221 000	358 000	238 000
Total Equity	134 000	60 000	115 000	38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	3 000	1 000	5 000
Unpaid Taxes	50 000	16 000	34 000	36 000
Dividends	0	0	0	0
Other Current Debt	307 000	142 000	186 000	156 000
Total Current Debt	369 000	161 000	244 000	199 000
Total Equity and Debt	503 000	221 000	358 000	238 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,48 %	−90 %	66,96 %	36,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,78 %	−10,4 %	5,02 %	1,57 %
Current Ratio	1,36	1,29	1,47	1,2
Quick Ratio	1,36	1,29	1,47	1,2
Equity Ratio	0,27	0,27	0,32	0,16
Gross Profit Margin	95,38 %	97,09 %	93,71 %	91,67 %