TANNLEGE JOHNNY BJØRNSEN AS

4870 FEVIK

Finances

Return on Equity

31,25 %

Current Ratio

8,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 779 000	4 696 000	3 978 000	4 494 000
Net Income	1 582 000	1 322 000	890 000	971 000
Total Assets	5 758 000	5 658 000	5 125 000	4 272 000
Total Equity	5 063 000	4 481 000	3 659 000	3 669 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 779 000	4 696 000	3 978 000	4 494 000
Expenditure	2 948 000	3 010 000	2 883 000	3 316 000
Operating Profit	1 831 000	1 687 000	1 095 000	1 178 000
Financial Income	163 000	10 000	31 000	60 000
Financial Costs	0	0	0	0
Financial Balance	163 000	10 000	31 000	60 000
Earnings Before Tax	1 994 000	1 697 000	1 127 000	1 238 000
Tax	412 000	374 000	237 000	267 000
Net Income	1 582 000	1 322 000	890 000	971 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 000	188 000	308 000	395 000
Total Current Assets	5 685 000	5 470 000	4 817 000	3 877 000
Total Assets	5 758 000	5 658 000	5 125 000	4 272 000
Total Retained Equity	4 963 000	4 381 000	3 559 000	3 569 000
Total Equity	5 063 000	4 481 000	3 659 000	3 669 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	694 000	1 177 000	1 466 000	603 000
Total Equity and Debt	5 758 000	5 658 000	5 125 000	4 272 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 779 000	4 696 000	3 910 000	4 494 000
Other Income	0	0	68 000	0
Revenue	4 779 000	4 696 000	3 978 000	4 494 000
Cost of Goods Sold	447 000	405 000	364 000	386 000
Salary Costs	1 441 000	1 577 000	1 562 000	1 739 000
Depreciation	126 000	133 000	132 000	121 000
Impairment	0	0	0	0
Expenditure	2 948 000	3 010 000	2 883 000	3 316 000
Operating Profit	1 831 000	1 687 000	1 095 000	1 178 000
Financial Income	163 000	10 000	31 000	60 000
Financial Costs	0	0	0	0
Financial Balance	163 000	10 000	31 000	60 000
Dividends	0	0	900 000	0
Net Income	1 582 000	1 322 000	890 000	971 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	28 000	15 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	159 000	292 000	394 000
Total Tangible Assets	34 000	159 000	292 000	394 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	73 000	188 000	308 000	395 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 369 000	5 117 000	4 449 000	3 405 000
Total Current Assets	5 685 000	5 470 000	4 817 000	3 877 000
Total Assets	5 758 000	5 658 000	5 125 000	4 272 000
Total Equity	5 063 000	4 481 000	3 659 000	3 669 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	32 000	40 000	32 000
Unpaid Taxes	74 000	78 000	95 000	103 000
Dividends	0	0	900 000	0
Other Current Debt	165 000	680 000	179 000	202 000
Total Current Debt	694 000	1 177 000	1 466 000	603 000
Total Equity and Debt	5 758 000	5 658 000	5 125 000	4 272 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,25 %	29,5 %	24,32 %	26,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,31 %	35,92 %	27,53 %	26,21 %
Current Ratio	8,19	4,65	3,29	6,43
Quick Ratio	8,19	4,65	3,29	6,43
Equity Ratio	0,88	0,79	0,71	0,86
Gross Profit Margin	90,65 %	91,38 %	90,85 %	91,41 %