TANNLEGE SEBASTIAN OPITZ AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

68,24 %

Current Ratio

2,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 456 000	2 380 000	1 536 000	418 000
Net Income	376 000	225 000	174 000	1 000
Total Assets	983 000	830 000	505 000	127 000
Total Equity	551 000	330 000	105 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 456 000	2 380 000	1 536 000	418 000
Expenditure	1 962 000	2 066 000	1 313 000	416 000
Operating Profit	494 000	314 000	224 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	494 000	314 000	223 000	2 000
Tax	117 000	89 000	49 000	0
Net Income	376 000	225 000	174 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	0	0	0
Total Current Assets	965 000	830 000	505 000	127 000
Total Assets	983 000	830 000	505 000	127 000
Total Retained Equity	521 000	300 000	75 000	1 000
Total Equity	551 000	330 000	105 000	31 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	430 000	500 000	399 000	95 000
Total Equity and Debt	983 000	830 000	505 000	127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 456 000	2 380 000	1 536 000	418 000
Other Income	0	0	0	0
Revenue	2 456 000	2 380 000	1 536 000	418 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 716 000	1 821 000	1 158 000	383 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 962 000	2 066 000	1 313 000	416 000
Operating Profit	494 000	314 000	224 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	155 000	0	100 000	0
Net Income	376 000	225 000	174 000	1 000

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	18 000	0	0	0
Total Tangible Assets	18 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	507 000	372 000	490 000	87 000
Total Current Assets	965 000	830 000	505 000	127 000
Total Assets	983 000	830 000	505 000	127 000
Total Equity	551 000	330 000	105 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	6 000	4 000	4 000	0
Unpaid Taxes	138 000	237 000	146 000	67 000
Dividends	155 000	0	100 000	0
Other Current Debt	170 000	171 000	100 000	28 000
Total Current Debt	430 000	500 000	399 000	95 000
Total Equity and Debt	983 000	830 000	505 000	127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,24 %	68,18 %	165,71 %	3,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,11 %	13,19 %	14,58 %	0,48 %
Current Ratio	2,24	1,66	1,27	1,34
Quick Ratio	2,24	1,66	1,27	1,34
Equity Ratio	0,56	0,4	0,21	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %