TANNLEGE KRISTIN AANDERUD-LARSEN AS

3219 SANDEFJORD

Finances

Share Ownership

Return on Equity

80,43 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 733 000	2 941 000	126 000	0
Net Income	411 000	659 000	−189 000	−116 000
Total Assets	980 000	2 165 000	2 387 000	1 894 000
Total Equity	511 000	100 000	281 000	470 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 733 000	2 941 000	126 000	0
Expenditure	2 159 000	2 074 000	367 000	56 000
Operating Profit	573 000	867 000	−241 000	−56 000
Financial Income	0	0	2 000	1 000
Financial Costs	45 000	59 000	52 000	61 000
Financial Balance	−45 000	−59 000	−50 000	−60 000
Earnings Before Tax	528 000	808 000	−291 000	−116 000
Tax	118 000	150 000	−102 000	0
Net Income	411 000	659 000	−189 000	−116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	603 000	639 000	675 000	1 588 000
Total Current Assets	378 000	1 526 000	1 713 000	306 000
Total Assets	980 000	2 165 000	2 387 000	1 894 000
Total Retained Equity	411 000	0	181 000	370 000
Total Equity	511 000	100 000	281 000	470 000
Total Long-Term Debt	0	806 000	1 014 000	1 042 000
Total Current Debt	470 000	1 259 000	1 093 000	382 000
Total Equity and Debt	980 000	2 165 000	2 387 000	1 894 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 733 000	2 941 000	0	0
Other Income	0	0	126 000	0
Revenue	2 733 000	2 941 000	126 000	0
Cost of Goods Sold	0	48 000	0	0
Salary Costs	1 596 000	1 211 000	277 000	0
Depreciation	36 000	36 000	0	56 000
Impairment	0	0	0	0
Expenditure	2 159 000	2 074 000	367 000	56 000
Operating Profit	573 000	867 000	−241 000	−56 000
Financial Income	0	0	2 000	1 000
Financial Costs	45 000	59 000	52 000	61 000
Financial Balance	−45 000	−59 000	−50 000	−60 000
Dividends	0	839 000	0	0
Net Income	411 000	659 000	−189 000	−116 000

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	603 000	639 000	675 000	1 588 000
Total Tangible Assets	603 000	639 000	675 000	1 588 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	603 000	639 000	675 000	1 588 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	61 000	313 000	306 000
Total Current Assets	378 000	1 526 000	1 713 000	306 000
Total Assets	980 000	2 165 000	2 387 000	1 894 000
Total Equity	511 000	100 000	281 000	470 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	806 000	1 014 000	1 042 000
Creditors	0	0	67 000	0
Unpaid Taxes	75 000	75 000	71 000	0
Dividends	0	839 000	0	0
Other Current Debt	277 000	195 000	955 000	382 000
Total Current Debt	470 000	1 259 000	1 093 000	382 000
Total Equity and Debt	980 000	2 165 000	2 387 000	1 894 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,43 %	659 %	−67,26 %	−24,68 %
Debt-to-Equity Ratio	0	8,06	3,61	2,22
Operating Profit Margin	20,97 %	29,48 %	−191,27 %	-
Current Ratio	0,8	1,21	1,57	0,8
Quick Ratio	0,8	1,21	1,57	0,8
Equity Ratio	0,52	0,05	0,12	0,25
Gross Profit Margin	100 %	98,37 %	100 %	-