BYÅSEN DYREKLINIKK AS

7020 TRONDHEIM

Finances

Return on Equity

14,28 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 163 000	1 107 000	1 099 000	1 067 000
Net Income	589 000	441 000	495 000	472 000
Total Assets	5 958 000	5 357 000	7 166 000	6 673 000
Total Equity	4 124 000	5 135 000	6 949 000	6 454 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 163 000	1 107 000	1 099 000	1 067 000
Expenditure	414 000	444 000	467 000	462 000
Operating Profit	750 000	663 000	633 000	606 000
Financial Income	7 000	9 000	6 000	22 000
Financial Costs	0	83 000	5 000	18 000
Financial Balance	7 000	−74 000	1 000	4 000
Earnings Before Tax	756 000	589 000	634 000	610 000
Tax	166 000	148 000	140 000	138 000
Net Income	589 000	441 000	495 000	472 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 681 000	3 872 000	4 062 000	4 250 000
Total Current Assets	2 277 000	1 485 000	3 105 000	2 423 000
Total Assets	5 958 000	5 357 000	7 166 000	6 673 000
Total Retained Equity	4 024 000	5 035 000	6 849 000	6 354 000
Total Equity	4 124 000	5 135 000	6 949 000	6 454 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 834 000	222 000	218 000	219 000
Total Equity and Debt	5 958 000	5 357 000	7 166 000	6 673 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	11 000	0
Other Income	1 163 000	1 107 000	1 088 000	1 067 000
Revenue	1 163 000	1 107 000	1 099 000	1 067 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	219 000	219 000	219 000	219 000
Impairment	0	0	0	0
Expenditure	414 000	444 000	467 000	462 000
Operating Profit	750 000	663 000	633 000	606 000
Financial Income	7 000	9 000	6 000	22 000
Financial Costs	0	83 000	5 000	18 000
Financial Balance	7 000	−74 000	1 000	4 000
Dividends	1 600 000	0	0	0
Net Income	589 000	441 000	495 000	472 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	155 000	127 000	99 000	68 000
Real Eastate	3 526 000	3 745 000	3 963 000	4 182 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 526 000	3 745 000	3 963 000	4 182 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 681 000	3 872 000	4 062 000	4 250 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 277 000	1 370 000	2 991 000	2 420 000
Total Current Assets	2 277 000	1 485 000	3 105 000	2 423 000
Total Assets	5 958 000	5 357 000	7 166 000	6 673 000
Total Equity	4 124 000	5 135 000	6 949 000	6 454 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−7 000	5 000	3 000	5 000
Unpaid Taxes	47 000	41 000	44 000	42 000
Dividends	1 600 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 834 000	222 000	218 000	219 000
Total Equity and Debt	5 958 000	5 357 000	7 166 000	6 673 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,28 %	8,59 %	7,12 %	7,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	64,49 %	59,89 %	57,6 %	56,79 %
Current Ratio	1,24	6,69	14,24	11,06
Quick Ratio	1,24	6,69	14,24	11,06
Equity Ratio	0,69	0,96	0,97	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %