TANNLEGE EVA BØRSTAD AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

13,03 %

Current Ratio

9,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 162 000	2 419 000	1 875 000	1 946 000
Net Income	1 304 000	1 813 000	923 000	1 382 000
Total Assets	11 094 000	10 544 000	10 430 000	12 476 000
Total Equity	10 006 000	9 402 000	9 040 000	9 161 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 162 000	2 419 000	1 875 000	1 946 000
Expenditure	1 398 000	1 347 000	1 280 000	1 457 000
Operating Profit	763 000	1 071 000	595 000	490 000
Financial Income	1 372 000	891 000	677 000	1 032 000
Financial Costs	665 000	34 000	193 000	27 000
Financial Balance	707 000	857 000	484 000	1 005 000
Earnings Before Tax	1 471 000	1 928 000	1 079 000	1 494 000
Tax	167 000	115 000	156 000	112 000
Net Income	1 304 000	1 813 000	923 000	1 382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 100 000	9 843 000	9 722 000	11 291 000
Total Current Assets	9 994 000	700 000	708 000	1 185 000
Total Assets	11 094 000	10 544 000	10 430 000	12 476 000
Total Retained Equity	9 906 000	9 302 000	8 940 000	9 061 000
Total Equity	10 006 000	9 402 000	9 040 000	9 161 000
Total Long-Term Debt	41 000	0	0	0
Total Current Debt	1 047 000	1 142 000	1 390 000	3 316 000
Total Equity and Debt	11 094 000	10 544 000	10 430 000	12 476 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 162 000	2 419 000	1 862 000	1 946 000
Other Income	0	0	12 000	0
Revenue	2 162 000	2 419 000	1 875 000	1 946 000
Cost of Goods Sold	25 000	1 000	2 000	4 000
Salary Costs	1 026 000	1 028 000	927 000	1 012 000
Depreciation	70 000	0	0	36 000
Impairment	0	0	0	0
Expenditure	1 398 000	1 347 000	1 280 000	1 457 000
Operating Profit	763 000	1 071 000	595 000	490 000
Financial Income	1 372 000	891 000	677 000	1 032 000
Financial Costs	665 000	34 000	193 000	27 000
Financial Balance	707 000	857 000	484 000	1 005 000
Dividends	700 000	700 000	500 000	3 000 000
Net Income	1 304 000	1 813 000	923 000	1 382 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	9 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 100 000	0	0	0
Total Tangible Assets	1 100 000	0	0	0
Total Fiancial Fixed Assets	0	9 836 000	9 713 000	11 280 000
Total Fixed Assets	1 100 000	9 843 000	9 722 000	11 291 000
Stock	0	0	0	0
Total Investments	7 651 000	0	0	0
Cash, Bank	2 036 000	287 000	511 000	927 000
Total Current Assets	9 994 000	700 000	708 000	1 185 000
Total Assets	11 094 000	10 544 000	10 430 000	12 476 000
Total Equity	10 006 000	9 402 000	9 040 000	9 161 000
Short-Term Group Debt	0	0	698 000	0
Total Long-Term Debt	41 000	0	0	0
Creditors	7 000	12 000	18 000	12 000
Unpaid Taxes	98 000	95 000	82 000	87 000
Dividends	700 000	700 000	500 000	3 000 000
Other Current Debt	123 000	104 000	93 000	99 000
Total Current Debt	1 047 000	1 142 000	1 390 000	3 316 000
Total Equity and Debt	11 094 000	10 544 000	10 430 000	12 476 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,03 %	19,28 %	10,21 %	15,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,29 %	44,27 %	31,73 %	25,18 %
Current Ratio	9,55	0,61	0,51	0,36
Quick Ratio	9,55	0,61	0,51	0,36
Equity Ratio	0,9	0,89	0,87	0,73
Gross Profit Margin	98,84 %	99,96 %	99,89 %	99,79 %