TANNLEGE JON OLAV AABAKKEN AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

196,39 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 208 000	14 190 000	13 841 000	15 685 000
Net Income	2 940 000	2 351 000	2 664 000	3 745 000
Total Assets	6 572 000	6 803 000	6 163 000	6 752 000
Total Equity	1 497 000	1 557 000	2 706 000	3 042 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 208 000	14 190 000	13 841 000	15 685 000
Expenditure	11 355 000	11 278 000	10 417 000	10 947 000
Operating Profit	3 771 000	3 005 000	3 425 000	4 738 000
Financial Income	5 000	1 000	4 000	5 000
Financial Costs	1 000	0	2 000	2 000
Financial Balance	4 000	1 000	2 000	3 000
Earnings Before Tax	3 774 000	3 005 000	3 426 000	4 740 000
Tax	834 000	654 000	762 000	995 000
Net Income	2 940 000	2 351 000	2 664 000	3 745 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 087 000	1 121 000	1 283 000	1 721 000
Total Current Assets	5 485 000	5 682 000	4 880 000	5 031 000
Total Assets	6 572 000	6 803 000	6 163 000	6 752 000
Total Retained Equity	1 397 000	1 457 000	2 606 000	2 942 000
Total Equity	1 497 000	1 557 000	2 706 000	3 042 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 075 000	5 246 000	3 457 000	3 710 000
Total Equity and Debt	6 572 000	6 803 000	6 163 000	6 752 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 208 000	14 185 000	13 797 000	15 685 000
Other Income	0	6 000	45 000	0
Revenue	15 208 000	14 190 000	13 841 000	15 685 000
Cost of Goods Sold	1 511 000	1 740 000	1 456 000	1 384 000
Salary Costs	7 027 000	6 591 000	6 308 000	7 097 000
Depreciation	293 000	419 000	494 000	339 000
Impairment	0	0	0	0
Expenditure	11 355 000	11 278 000	10 417 000	10 947 000
Operating Profit	3 771 000	3 005 000	3 425 000	4 738 000
Financial Income	5 000	1 000	4 000	5 000
Financial Costs	1 000	0	2 000	2 000
Financial Balance	4 000	1 000	2 000	3 000
Dividends	3 000 000	3 500 000	1 500 000	1 500 000
Net Income	2 940 000	2 351 000	2 664 000	3 745 000

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	880 000	868 000	1 266 000	1 721 000
Total Tangible Assets	880 000	868 000	1 266 000	1 721 000
Total Fiancial Fixed Assets	207 000	253 000	17 000	0
Total Fixed Assets	1 087 000	1 121 000	1 283 000	1 721 000
Stock	659 000	741 000	649 000	741 000
Total Investments	0	0	0	0
Cash, Bank	1 348 000	1 920 000	1 086 000	959 000
Total Current Assets	5 485 000	5 682 000	4 880 000	5 031 000
Total Assets	6 572 000	6 803 000	6 163 000	6 752 000
Total Equity	1 497 000	1 557 000	2 706 000	3 042 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	90 000	44 000	149 000	105 000
Unpaid Taxes	529 000	466 000	396 000	400 000
Dividends	3 000 000	3 500 000	1 500 000	1 500 000
Other Current Debt	621 000	582 000	650 000	711 000
Total Current Debt	5 075 000	5 246 000	3 457 000	3 710 000
Total Equity and Debt	6 572 000	6 803 000	6 163 000	6 752 000

Financial indicators	2022	2021	2020	2019
Return on Equity	196,39 %	151 %	98,45 %	123,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,8 %	21,18 %	24,75 %	30,21 %
Current Ratio	1,08	1,08	1,41	1,36
Quick Ratio	1,24	1,26	1,74	1,69
Equity Ratio	0,23	0,23	0,44	0,45
Gross Profit Margin	90,06 %	87,74 %	89,48 %	91,18 %