TANNLEGE JON UNGER NORVEEL AS

3120 NØTTERØY

Finances

Share Ownership

Return on Equity

175,73 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 321 000	6 983 000	6 264 000	7 278 000
Net Income	898 000	711 000	585 000	460 000
Total Assets	2 124 000	1 904 000	1 846 000	1 540 000
Total Equity	511 000	113 000	592 000	408 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 321 000	6 983 000	6 264 000	7 278 000
Expenditure	6 169 000	6 071 000	5 510 000	6 677 000
Operating Profit	1 152 000	913 000	753 000	601 000
Financial Income	2 000	1 000	1 000	2 000
Financial Costs	2 000	0	3 000	7 000
Financial Balance	0	1 000	−2 000	−5 000
Earnings Before Tax	1 153 000	913 000	751 000	596 000
Tax	254 000	202 000	167 000	137 000
Net Income	898 000	711 000	585 000	460 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	347 000	356 000	341 000	399 000
Total Current Assets	1 776 000	1 548 000	1 505 000	1 141 000
Total Assets	2 124 000	1 904 000	1 846 000	1 540 000
Total Retained Equity	411 000	13 000	492 000	308 000
Total Equity	511 000	113 000	592 000	408 000
Total Long-Term Debt	0	0	1 000	13 000
Total Current Debt	1 612 000	1 790 000	1 252 000	1 119 000
Total Equity and Debt	2 124 000	1 904 000	1 846 000	1 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 215 000	5 146 000	4 593 000	5 679 000
Other Income	2 106 000	1 837 000	1 671 000	1 600 000
Revenue	7 321 000	6 983 000	6 264 000	7 278 000
Cost of Goods Sold	1 125 000	755 000	1 011 000	1 203 000
Salary Costs	3 839 000	3 846 000	3 457 000	3 701 000
Depreciation	109 000	98 000	129 000	122 000
Impairment	0	0	0	0
Expenditure	6 169 000	6 071 000	5 510 000	6 677 000
Operating Profit	1 152 000	913 000	753 000	601 000
Financial Income	2 000	1 000	1 000	2 000
Financial Costs	2 000	0	3 000	7 000
Financial Balance	0	1 000	−2 000	−5 000
Dividends	500 000	1 190 000	400 000	200 000
Net Income	898 000	711 000	585 000	460 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	3 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	340 000	353 000	341 000	399 000
Total Tangible Assets	340 000	353 000	341 000	399 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	347 000	356 000	341 000	399 000
Stock	194 000	191 000	20 000	20 000
Total Investments	0	0	0	0
Cash, Bank	1 414 000	1 289 000	1 405 000	967 000
Total Current Assets	1 776 000	1 548 000	1 505 000	1 141 000
Total Assets	2 124 000	1 904 000	1 846 000	1 540 000
Total Equity	511 000	113 000	592 000	408 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	13 000
Creditors	228 000	191 000	119 000	221 000
Unpaid Taxes	244 000	262 000	216 000	277 000
Dividends	500 000	1 190 000	400 000	200 000
Other Current Debt	381 000	431 000	339 000	341 000
Total Current Debt	1 612 000	1 790 000	1 252 000	1 119 000
Total Equity and Debt	2 124 000	1 904 000	1 846 000	1 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	175,73 %	629,2 %	98,82 %	112,75 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	15,74 %	13,07 %	12,02 %	8,26 %
Current Ratio	1,1	0,86	1,2	1,02
Quick Ratio	1,25	0,97	1,22	1,04
Equity Ratio	0,24	0,06	0,32	0,26
Gross Profit Margin	84,63 %	89,19 %	83,86 %	83,47 %