VETERINÆRENE BENDIKSEN&SMITH AS

1433 ÅS

Finances

Share Ownership

Return on Equity

−51,14 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 145 000	1 776 000	1 160 000	465 000
Net Income	−135 000	53 000	−121 000	−65 000
Total Assets	701 000	918 000	759 000	755 000
Total Equity	264 000	400 000	346 000	467 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 145 000	1 776 000	1 160 000	465 000
Expenditure	1 289 000	1 690 000	1 290 000	502 000
Operating Profit	−144 000	86 000	−130 000	−37 000
Financial Income	9 000	1 000	3 000	4 000
Financial Costs	0	3 000	3 000	18 000
Financial Balance	9 000	−2 000	0	−14 000
Earnings Before Tax	−135 000	84 000	−130 000	−51 000
Tax	0	31 000	−9 000	14 000
Net Income	−135 000	53 000	−121 000	−65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	0	65 000	225 000
Total Current Assets	681 000	918 000	695 000	530 000
Total Assets	701 000	918 000	759 000	755 000
Total Retained Equity	234 000	370 000	316 000	437 000
Total Equity	264 000	400 000	346 000	467 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	437 000	519 000	413 000	288 000
Total Equity and Debt	701 000	918 000	759 000	755 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 145 000	1 776 000	1 160 000	465 000
Other Income	0	0	0	0
Revenue	1 145 000	1 776 000	1 160 000	465 000
Cost of Goods Sold	2 000	0	0	0
Salary Costs	790 000	974 000	726 000	73 000
Depreciation	3 000	65 000	160 000	184 000
Impairment	0	0	0	0
Expenditure	1 289 000	1 690 000	1 290 000	502 000
Operating Profit	−144 000	86 000	−130 000	−37 000
Financial Income	9 000	1 000	3 000	4 000
Financial Costs	0	3 000	3 000	18 000
Financial Balance	9 000	−2 000	0	−14 000
Dividends	0	0	0	0
Net Income	−135 000	53 000	−121 000	−65 000

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	65 000	225 000
Fixtures	20 000	0	0	0
Total Tangible Assets	20 000	0	65 000	225 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	0	65 000	225 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	373 000	565 000	347 000	277 000
Total Current Assets	681 000	918 000	695 000	530 000
Total Assets	701 000	918 000	759 000	755 000
Total Equity	264 000	400 000	346 000	467 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	65 000	7 000	6 000
Unpaid Taxes	89 000	114 000	120 000	−25 000
Dividends	0	0	0	0
Other Current Debt	335 000	309 000	286 000	293 000
Total Current Debt	437 000	519 000	413 000	288 000
Total Equity and Debt	701 000	918 000	759 000	755 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−51,14 %	13,25 %	−34,97 %	−13,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,58 %	4,84 %	−11,21 %	−7,96 %
Current Ratio	1,56	1,77	1,68	1,84
Quick Ratio	1,56	1,77	1,68	1,84
Equity Ratio	0,38	0,44	0,46	0,62
Gross Profit Margin	99,83 %	100 %	100 %	100 %