BOGSTADVEIEN TANNLEGEKONTOR AS

0355 OSLO

Finances

Share Ownership

Return on Equity

22,08 %

Current Ratio

4,24

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 750 000	1 636 000	1 766 000	2 046 000
Net Income	123 000	281 000	83 000	335 000
Total Assets	758 000	762 000	574 000	967 000
Total Equity	557 000	594 000	415 000	632 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 750 000	1 636 000	1 766 000	2 046 000
Expenditure	1 591 000	1 272 000	1 657 000	1 603 000
Operating Profit	159 000	364 000	109 000	444 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	5 000	5 000
Financial Balance	−2 000	−2 000	−5 000	−5 000
Earnings Before Tax	157 000	362 000	104 000	438 000
Tax	35 000	80 000	21 000	103 000
Net Income	123 000	281 000	83 000	335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	0	0	0
Total Current Assets	725 000	762 000	574 000	967 000
Total Assets	758 000	762 000	574 000	967 000
Total Retained Equity	457 000	494 000	315 000	532 000
Total Equity	557 000	594 000	415 000	632 000
Total Long-Term Debt	30 000	41 000	2 000	0
Total Current Debt	171 000	126 000	157 000	335 000
Total Equity and Debt	758 000	762 000	574 000	967 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 703 000	1 636 000	1 693 000	2 046 000
Other Income	47 000	0	74 000	0
Revenue	1 750 000	1 636 000	1 766 000	2 046 000
Cost of Goods Sold	403 000	117 000	376 000	406 000
Salary Costs	615 000	593 000	557 000	616 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 591 000	1 272 000	1 657 000	1 603 000
Operating Profit	159 000	364 000	109 000	444 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	5 000	5 000
Financial Balance	−2 000	−2 000	−5 000	−5 000
Dividends	160 000	102 000	300 000	175 000
Net Income	123 000	281 000	83 000	335 000

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	33 000	0	0	0
Total Tangible Assets	33 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	188 000	208 000	100 000	319 000
Total Current Assets	725 000	762 000	574 000	967 000
Total Assets	758 000	762 000	574 000	967 000
Total Equity	557 000	594 000	415 000	632 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 000	41 000	2 000	0
Creditors	6 000	0	45 000	83 000
Unpaid Taxes	39 000	37 000	9 000	40 000
Dividends	160 000	102 000	300 000	175 000
Other Current Debt	80 000	47 000	84 000	84 000
Total Current Debt	171 000	126 000	157 000	335 000
Total Equity and Debt	758 000	762 000	574 000	967 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,08 %	47,31 %	20 %	53,01 %
Debt-to-Equity Ratio	0,05	0,07	0	0
Operating Profit Margin	9,09 %	22,25 %	6,17 %	21,7 %
Current Ratio	4,24	6,05	3,66	2,89
Quick Ratio	4,24	6,05	3,66	2,89
Equity Ratio	0,73	0,78	0,72	0,65
Gross Profit Margin	76,97 %	92,85 %	78,71 %	80,16 %