EMPET ASKIM DYREKLINIKK AS

1814 ASKIM

Finances

Share Ownership

Return on Equity

12 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 110 000	10 956 000	10 329 000	8 850 000
Net Income	164 000	942 000	736 000	627 000
Total Assets	2 853 000	3 652 000	3 230 000	2 812 000
Total Equity	1 367 000	1 367 000	925 000	1 139 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 110 000	10 956 000	10 329 000	8 850 000
Expenditure	9 903 000	9 742 000	9 371 000	7 900 000
Operating Profit	208 000	1 214 000	957 000	951 000
Financial Income	4 000	2 000	3 000	4 000
Financial Costs	2 000	8 000	17 000	150 000
Financial Balance	2 000	−6 000	−14 000	−146 000
Earnings Before Tax	210 000	1 207 000	943 000	805 000
Tax	46 000	266 000	208 000	178 000
Net Income	164 000	942 000	736 000	627 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	693 000	654 000	542 000	326 000
Total Current Assets	2 160 000	2 998 000	2 688 000	2 486 000
Total Assets	2 853 000	3 652 000	3 230 000	2 812 000
Total Retained Equity	1 337 000	1 337 000	895 000	1 109 000
Total Equity	1 367 000	1 367 000	925 000	1 139 000
Total Long-Term Debt	0	60 000	264 000	460 000
Total Current Debt	1 487 000	2 225 000	2 041 000	1 213 000
Total Equity and Debt	2 853 000	3 652 000	3 230 000	2 812 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 110 000	10 956 000	10 329 000	8 850 000
Other Income	0	0	0	0
Revenue	10 110 000	10 956 000	10 329 000	8 850 000
Cost of Goods Sold	3 505 000	3 336 000	3 161 000	2 766 000
Salary Costs	4 878 000	5 026 000	4 804 000	3 772 000
Depreciation	186 000	182 000	163 000	123 000
Impairment	0	0	0	0
Expenditure	9 903 000	9 742 000	9 371 000	7 900 000
Operating Profit	208 000	1 214 000	957 000	951 000
Financial Income	4 000	2 000	3 000	4 000
Financial Costs	2 000	8 000	17 000	150 000
Financial Balance	2 000	−6 000	−14 000	−146 000
Dividends	0	500 000	950 000	500 000
Net Income	164 000	942 000	736 000	627 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 000	28 000	31 000	34 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	668 000	626 000	511 000	292 000
Total Tangible Assets	693 000	654 000	542 000	326 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	693 000	654 000	542 000	326 000
Stock	596 000	597 000	643 000	508 000
Total Investments	0	0	0	0
Cash, Bank	1 421 000	2 225 000	1 910 000	1 775 000
Total Current Assets	2 160 000	2 998 000	2 688 000	2 486 000
Total Assets	2 853 000	3 652 000	3 230 000	2 812 000
Total Equity	1 367 000	1 367 000	925 000	1 139 000
Short-Term Group Debt	210 000	0	0	0
Total Long-Term Debt	0	60 000	264 000	460 000
Creditors	470 000	485 000	495 000	261 000
Unpaid Taxes	430 000	633 000	461 000	491 000
Dividends	0	500 000	950 000	500 000
Other Current Debt	376 000	342 000	377 000	283 000
Total Current Debt	1 487 000	2 225 000	2 041 000	1 213 000
Total Equity and Debt	2 853 000	3 652 000	3 230 000	2 812 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12 %	68,91 %	79,57 %	55,05 %
Debt-to-Equity Ratio	0	0,04	0,29	0,4
Operating Profit Margin	2,06 %	11,08 %	9,27 %	10,75 %
Current Ratio	1,45	1,35	1,32	2,05
Quick Ratio	2,42	1,84	1,92	3,53
Equity Ratio	0,48	0,37	0,29	0,41
Gross Profit Margin	65,33 %	69,55 %	69,4 %	68,75 %