TANNLEGE ELLEN CHRISTINE VIGEN AS

4950 RISØR

Finances

Share Ownership

Return on Equity

125,54 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 945 000	5 386 000	3 849 000	4 551 000
Net Income	1 519 000	1 642 000	533 000	648 000
Total Assets	2 206 000	2 766 000	3 124 000	3 061 000
Total Equity	1 210 000	2 305 000	2 145 000	1 846 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 945 000	5 386 000	3 849 000	4 551 000
Expenditure	3 991 000	3 273 000	3 155 000	3 711 000
Operating Profit	1 954 000	2 114 000	694 000	840 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Earnings Before Tax	1 955 000	2 114 000	693 000	841 000
Tax	435 000	472 000	160 000	193 000
Net Income	1 519 000	1 642 000	533 000	648 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	169 000	177 000	222 000	345 000
Total Current Assets	2 037 000	2 589 000	2 902 000	2 716 000
Total Assets	2 206 000	2 766 000	3 124 000	3 061 000
Total Retained Equity	1 110 000	2 205 000	2 045 000	1 746 000
Total Equity	1 210 000	2 305 000	2 145 000	1 846 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	996 000	461 000	979 000	1 215 000
Total Equity and Debt	2 206 000	2 766 000	3 124 000	3 061 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 945 000	5 356 000	3 837 000	4 540 000
Other Income	0	30 000	13 000	11 000
Revenue	5 945 000	5 386 000	3 849 000	4 551 000
Cost of Goods Sold	983 000	828 000	680 000	699 000
Salary Costs	1 870 000	1 529 000	1 608 000	1 955 000
Depreciation	110 000	109 000	123 000	140 000
Impairment	0	0	0	0
Expenditure	3 991 000	3 273 000	3 155 000	3 711 000
Operating Profit	1 954 000	2 114 000	694 000	840 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Dividends	114 000	0	0	0
Net Income	1 519 000	1 642 000	533 000	648 000

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	169 000	177 000	222 000	345 000
Total Tangible Assets	169 000	177 000	222 000	345 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	169 000	177 000	222 000	345 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	465 000	1 720 000	975 000	1 230 000
Total Current Assets	2 037 000	2 589 000	2 902 000	2 716 000
Total Assets	2 206 000	2 766 000	3 124 000	3 061 000
Total Equity	1 210 000	2 305 000	2 145 000	1 846 000
Short-Term Group Debt	0	0	500 000	200 000
Total Long-Term Debt	0	0	0	0
Creditors	132 000	38 000	12 000	85 000
Unpaid Taxes	115 000	104 000	94 000	281 000
Dividends	114 000	0	0	0
Other Current Debt	314 000	266 000	279 000	501 000
Total Current Debt	996 000	461 000	979 000	1 215 000
Total Equity and Debt	2 206 000	2 766 000	3 124 000	3 061 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,54 %	71,24 %	24,85 %	35,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,87 %	39,25 %	18,03 %	18,46 %
Current Ratio	2,05	5,62	2,96	2,24
Quick Ratio	2,05	5,62	2,96	2,24
Equity Ratio	0,55	0,83	0,69	0,6
Gross Profit Margin	83,47 %	84,63 %	82,33 %	84,64 %