BJØRN KNOPH TANNTEKNISKE LABORATORIUM AS

5300 KLEPPESTØ

Finances

Share Ownership

Return on Equity

37,4 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 343 000	1 198 000	1 002 000	956 000
Net Income	187 000	70 000	150 000	−30 000
Total Assets	685 000	424 000	375 000	190 000
Total Equity	500 000	312 000	267 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 343 000	1 198 000	1 002 000	956 000
Expenditure	1 110 000	1 109 000	810 000	995 000
Operating Profit	233 000	89 000	191 000	−40 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	2 000	2 000	1 000	2 000
Earnings Before Tax	234 000	90 000	192 000	−39 000
Tax	47 000	20 000	42 000	−9 000
Net Income	187 000	70 000	150 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	317 000	61 000	64 000	71 000
Total Current Assets	368 000	363 000	311 000	119 000
Total Assets	685 000	424 000	375 000	190 000
Total Retained Equity	400 000	212 000	167 000	17 000
Total Equity	500 000	312 000	267 000	117 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	186 000	112 000	108 000	73 000
Total Equity and Debt	685 000	424 000	375 000	190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 343 000	1 198 000	1 002 000	956 000
Other Income	0	0	0	0
Revenue	1 343 000	1 198 000	1 002 000	956 000
Cost of Goods Sold	379 000	436 000	337 000	326 000
Salary Costs	475 000	465 000	281 000	487 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 110 000	1 109 000	810 000	995 000
Operating Profit	233 000	89 000	191 000	−40 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	2 000	2 000	1 000	2 000
Dividends	0	25 000	0	0
Net Income	187 000	70 000	150 000	−30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	229 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	229 000	0	0	0
Total Fiancial Fixed Assets	89 000	61 000	64 000	55 000
Total Fixed Assets	317 000	61 000	64 000	71 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	225 000	228 000	155 000	16 000
Total Current Assets	368 000	363 000	311 000	119 000
Total Assets	685 000	424 000	375 000	190 000
Total Equity	500 000	312 000	267 000	117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	20 000	18 000	−1 000
Unpaid Taxes	30 000	36 000	28 000	21 000
Dividends	0	25 000	0	0
Other Current Debt	50 000	36 000	36 000	53 000
Total Current Debt	186 000	112 000	108 000	73 000
Total Equity and Debt	685 000	424 000	375 000	190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,4 %	22,44 %	56,18 %	−25,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,35 %	7,43 %	19,06 %	−4,18 %
Current Ratio	1,98	3,24	2,88	1,63
Quick Ratio	1,98	3,24	2,88	1,63
Equity Ratio	0,73	0,74	0,71	0,62
Gross Profit Margin	71,78 %	63,61 %	66,37 %	65,9 %