VETERINÆR ØYVIND SKEI AS

7608 LEVANGER

Finances

Share Ownership

Return on Equity

71,1 %

Current Ratio

1,26

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 607 000	4 096 000	4 129 000	3 658 000
Net Income	856 000	1 090 000	1 035 000	940 000
Total Assets	2 788 000	2 716 000	2 592 000	1 892 000
Total Equity	1 204 000	1 949 000	1 859 000	1 324 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 607 000	4 096 000	4 129 000	3 658 000
Expenditure	2 519 000	2 706 000	2 801 000	2 456 000
Operating Profit	1 088 000	1 390 000	1 328 000	1 203 000
Financial Income	9 000	7 000	1 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	9 000	7 000	0	2 000
Earnings Before Tax	1 097 000	1 397 000	1 327 000	1 205 000
Tax	242 000	307 000	292 000	265 000
Net Income	856 000	1 090 000	1 035 000	940 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	844 000	5 000	37 000	85 000
Total Current Assets	1 944 000	2 711 000	2 555 000	1 807 000
Total Assets	2 788 000	2 716 000	2 592 000	1 892 000
Total Retained Equity	1 118 000	1 862 000	1 773 000	1 238 000
Total Equity	1 204 000	1 949 000	1 859 000	1 324 000
Total Long-Term Debt	46 000	2 000	4 000	6 000
Total Current Debt	1 538 000	765 000	729 000	562 000
Total Equity and Debt	2 788 000	2 716 000	2 592 000	1 892 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 605 000	4 096 000	4 129 000	3 635 000
Other Income	2 000	0	0	23 000
Revenue	3 607 000	4 096 000	4 129 000	3 658 000
Cost of Goods Sold	1 032 000	1 121 000	1 166 000	922 000
Salary Costs	1 025 000	1 026 000	1 021 000	912 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 519 000	2 706 000	2 801 000	2 456 000
Operating Profit	1 088 000	1 390 000	1 328 000	1 203 000
Financial Income	9 000	7 000	1 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	9 000	7 000	0	2 000
Dividends	0	0	0	0
Net Income	856 000	1 090 000	1 035 000	940 000

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	844 000	0	0	0
Total Tangible Assets	844 000	0	0	0
Total Fiancial Fixed Assets	0	5 000	37 000	85 000
Total Fixed Assets	844 000	5 000	37 000	85 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 389 000	2 352 000	2 164 000	1 446 000
Total Current Assets	1 944 000	2 711 000	2 555 000	1 807 000
Total Assets	2 788 000	2 716 000	2 592 000	1 892 000
Total Equity	1 204 000	1 949 000	1 859 000	1 324 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	46 000	2 000	4 000	6 000
Creditors	1 157 000	166 000	136 000	12 000
Unpaid Taxes	74 000	181 000	189 000	193 000
Dividends	0	0	0	0
Other Current Debt	109 000	109 000	110 000	89 000
Total Current Debt	1 538 000	765 000	729 000	562 000
Total Equity and Debt	2 788 000	2 716 000	2 592 000	1 892 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,1 %	55,93 %	55,68 %	71 %
Debt-to-Equity Ratio	0,04	0	0	0
Operating Profit Margin	30,16 %	33,94 %	32,16 %	32,89 %
Current Ratio	1,26	3,54	3,5	3,22
Quick Ratio	1,26	3,54	3,5	3,22
Equity Ratio	0,43	0,72	0,72	0,7
Gross Profit Margin	71,39 %	72,63 %	71,76 %	74,79 %