TANNLEGE DAG IVAR FJELLANGER AS

0275 OSLO

Finances

Return on Equity

488,33 %

Current Ratio

0,95

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 811 000	3 712 000	3 736 000	3 516 000
Net Income	879 000	3 562 000	935 000	844 000
Total Assets	1 591 000	1 250 000	2 633 000	2 560 000
Total Equity	180 000	101 000	139 000	1 203 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 811 000	3 712 000	3 736 000	3 516 000
Expenditure	2 689 000	2 722 000	2 586 000	2 447 000
Operating Profit	1 122 000	989 000	1 150 000	1 070 000
Financial Income	5 000	2 805 000	36 000	36 000
Financial Costs	0	0	1 000	0
Financial Balance	5 000	2 805 000	35 000	36 000
Earnings Before Tax	1 127 000	3 794 000	1 185 000	1 106 000
Tax	248 000	232 000	249 000	262 000
Net Income	879 000	3 562 000	935 000	844 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	386 000	386 000	1 265 000	1 250 000
Total Current Assets	1 206 000	865 000	1 369 000	1 311 000
Total Assets	1 591 000	1 250 000	2 633 000	2 560 000
Total Retained Equity	80 000	1 000	39 000	1 103 000
Total Equity	180 000	101 000	139 000	1 203 000
Total Long-Term Debt	142 000	0	0	0
Total Current Debt	1 270 000	1 150 000	2 495 000	1 357 000
Total Equity and Debt	1 591 000	1 250 000	2 633 000	2 560 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 811 000	3 712 000	3 677 000	3 516 000
Other Income	0	0	59 000	0
Revenue	3 811 000	3 712 000	3 736 000	3 516 000
Cost of Goods Sold	280 000	338 000	332 000	259 000
Salary Costs	1 060 000	1 056 000	969 000	1 032 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 689 000	2 722 000	2 586 000	2 447 000
Operating Profit	1 122 000	989 000	1 150 000	1 070 000
Financial Income	5 000	2 805 000	36 000	36 000
Financial Costs	0	0	1 000	0
Financial Balance	5 000	2 805 000	35 000	36 000
Dividends	800 000	3 600 000	2 000 000	750 000
Net Income	879 000	3 562 000	935 000	844 000

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	5 000	5 000	5 000	5 000
Total Tangible Assets	5 000	5 000	5 000	5 000
Total Fiancial Fixed Assets	380 000	380 000	1 259 000	1 244 000
Total Fixed Assets	386 000	386 000	1 265 000	1 250 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	965 000	678 000	1 037 000	1 111 000
Total Current Assets	1 206 000	865 000	1 369 000	1 311 000
Total Assets	1 591 000	1 250 000	2 633 000	2 560 000
Total Equity	180 000	101 000	139 000	1 203 000
Short-Term Group Debt	0	142 000	0	40 000
Total Long-Term Debt	142 000	0	0	0
Creditors	54 000	27 000	88 000	70 000
Unpaid Taxes	77 000	79 000	75 000	72 000
Dividends	800 000	3 600 000	2 000 000	750 000
Other Current Debt	90 000	91 000	82 000	171 000
Total Current Debt	1 270 000	1 150 000	2 495 000	1 357 000
Total Equity and Debt	1 591 000	1 250 000	2 633 000	2 560 000

Financial indicators	2022	2021	2020	2019
Return on Equity	488,33 %	3 526,73 %	672,66 %	70,16 %
Debt-to-Equity Ratio	0,79	0	0	0
Operating Profit Margin	29,44 %	26,64 %	30,78 %	30,43 %
Current Ratio	0,95	0,75	0,55	0,97
Quick Ratio	0,95	0,75	0,55	0,97
Equity Ratio	0,11	0,08	0,05	0,47
Gross Profit Margin	92,65 %	90,89 %	91,11 %	92,63 %