TANNLEGENE BUNÆS AS

5200 OS

Finances

Share Ownership

Return on Equity

49,43 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 836 000	6 351 000	5 068 000	5 692 000
Net Income	991 000	1 447 000	876 000	809 000
Total Assets	3 867 000	4 844 000	5 194 000	4 319 000
Total Equity	2 005 000	2 214 000	2 617 000	3 741 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 836 000	6 351 000	5 068 000	5 692 000
Expenditure	4 470 000	4 963 000	3 992 000	4 664 000
Operating Profit	1 365 000	1 387 000	1 075 000	1 027 000
Financial Income	24 000	364 000	46 000	33 000
Financial Costs	108 000	0	0	22 000
Financial Balance	−84 000	364 000	46 000	11 000
Earnings Before Tax	1 281 000	1 751 000	1 121 000	1 038 000
Tax	291 000	304 000	244 000	228 000
Net Income	991 000	1 447 000	876 000	809 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	876 000	1 147 000	1 390 000	1 513 000
Total Current Assets	2 990 000	3 697 000	3 803 000	2 806 000
Total Assets	3 867 000	4 844 000	5 194 000	4 319 000
Total Retained Equity	1 905 000	2 114 000	2 517 000	3 641 000
Total Equity	2 005 000	2 214 000	2 617 000	3 741 000
Total Long-Term Debt	0	4 000	17 000	30 000
Total Current Debt	1 862 000	2 626 000	2 559 000	549 000
Total Equity and Debt	3 867 000	4 844 000	5 194 000	4 319 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 430 000	4 971 000	4 095 000	4 476 000
Other Income	1 406 000	1 379 000	973 000	1 216 000
Revenue	5 836 000	6 351 000	5 068 000	5 692 000
Cost of Goods Sold	301 000	390 000	217 000	76 000
Salary Costs	1 869 000	1 929 000	1 636 000	1 839 000
Depreciation	88 000	102 000	107 000	95 000
Impairment	0	0	0	0
Expenditure	4 470 000	4 963 000	3 992 000	4 664 000
Operating Profit	1 365 000	1 387 000	1 075 000	1 027 000
Financial Income	24 000	364 000	46 000	33 000
Financial Costs	108 000	0	0	22 000
Financial Balance	−84 000	364 000	46 000	11 000
Dividends	0	0	2 000 000	0
Net Income	991 000	1 447 000	876 000	809 000

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	134 000	222 000	324 000	431 000
Total Tangible Assets	134 000	222 000	324 000	431 000
Total Fiancial Fixed Assets	742 000	925 000	1 066 000	1 082 000
Total Fixed Assets	876 000	1 147 000	1 390 000	1 513 000
Stock	115 000	115 000	118 000	114 000
Total Investments	0	0	2 019 000	0
Cash, Bank	2 740 000	3 455 000	1 524 000	2 501 000
Total Current Assets	2 990 000	3 697 000	3 803 000	2 806 000
Total Assets	3 867 000	4 844 000	5 194 000	4 319 000
Total Equity	2 005 000	2 214 000	2 617 000	3 741 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 000	17 000	30 000
Creditors	65 000	149 000	50 000	21 000
Unpaid Taxes	151 000	152 000	121 000	148 000
Dividends	0	0	2 000 000	0
Other Current Debt	1 351 000	2 007 000	2 132 000	148 000
Total Current Debt	1 862 000	2 626 000	2 559 000	549 000
Total Equity and Debt	3 867 000	4 844 000	5 194 000	4 319 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,43 %	65,36 %	33,47 %	21,63 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	23,39 %	21,84 %	21,21 %	18,04 %
Current Ratio	1,61	1,41	1,49	5,11
Quick Ratio	1,71	1,47	1,56	6,45
Equity Ratio	0,52	0,46	0,5	0,87
Gross Profit Margin	94,84 %	93,86 %	95,72 %	98,66 %