TANNLEGE TONE K. GRAN AS

3173 VEAR

Finances

Share Ownership

Return on Equity

13,18 %

Current Ratio

3,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 223 000	2 109 000	2 041 000	2 078 000
Net Income	95 000	63 000	252 000	78 000
Total Assets	993 000	922 000	910 000	723 000
Total Equity	721 000	696 000	694 000	541 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 223 000	2 109 000	2 041 000	2 078 000
Expenditure	2 107 000	2 031 000	1 722 000	1 989 000
Operating Profit	117 000	77 000	318 000	88 000
Financial Income	4 000	1 000	3 000	5 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	3 000	5 000
Earnings Before Tax	121 000	79 000	321 000	92 000
Tax	26 000	16 000	69 000	14 000
Net Income	95 000	63 000	252 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	67 000	77 000	87 000	97 000
Total Current Assets	927 000	845 000	824 000	626 000
Total Assets	993 000	922 000	910 000	723 000
Total Retained Equity	621 000	596 000	594 000	441 000
Total Equity	721 000	696 000	694 000	541 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	272 000	226 000	217 000	182 000
Total Equity and Debt	993 000	922 000	910 000	723 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 223 000	2 109 000	2 015 000	2 078 000
Other Income	0	0	25 000	0
Revenue	2 223 000	2 109 000	2 041 000	2 078 000
Cost of Goods Sold	159 000	124 000	179 000	232 000
Salary Costs	1 073 000	932 000	770 000	944 000
Depreciation	10 000	10 000	10 000	3 000
Impairment	0	0	0	0
Expenditure	2 107 000	2 031 000	1 722 000	1 989 000
Operating Profit	117 000	77 000	318 000	88 000
Financial Income	4 000	1 000	3 000	5 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	3 000	5 000
Dividends	70 000	60 000	100 000	0
Net Income	95 000	63 000	252 000	78 000

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	67 000	77 000	87 000	97 000
Total Tangible Assets	67 000	77 000	87 000	97 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	67 000	77 000	87 000	97 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	915 000	837 000	806 000	581 000
Total Current Assets	927 000	845 000	824 000	626 000
Total Assets	993 000	922 000	910 000	723 000
Total Equity	721 000	696 000	694 000	541 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	9 000	0	8 000
Unpaid Taxes	85 000	66 000	75 000	76 000
Dividends	70 000	60 000	100 000	0
Other Current Debt	155 000	134 000	74 000	83 000
Total Current Debt	272 000	226 000	217 000	182 000
Total Equity and Debt	993 000	922 000	910 000	723 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,18 %	9,05 %	36,31 %	14,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,26 %	3,65 %	15,58 %	4,23 %
Current Ratio	3,41	3,74	3,8	3,44
Quick Ratio	3,41	3,74	3,8	3,44
Equity Ratio	0,73	0,75	0,76	0,75
Gross Profit Margin	92,85 %	94,12 %	91,23 %	88,84 %