JOHNSENS VETERINÆRTJENESTER AS

1715 YVEN

Finances

Return on Equity

31,98 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 000	26 000	106 000	103 000
Net Income	473 000	129 000	187 000	138 000
Total Assets	1 943 000	1 467 000	1 753 000	1 563 000
Total Equity	1 479 000	1 007 000	878 000	690 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 000	26 000	106 000	103 000
Expenditure	11 000	13 000	19 000	28 000
Operating Profit	24 000	13 000	87 000	75 000
Financial Income	457 000	120 000	120 000	80 000
Financial Costs	0	0	0	0
Financial Balance	457 000	120 000	120 000	80 000
Earnings Before Tax	481 000	133 000	207 000	155 000
Tax	8 000	4 000	20 000	17 000
Net Income	473 000	129 000	187 000	138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 300 000	1 300 000	1 300 000	1 300 000
Total Current Assets	643 000	167 000	453 000	263 000
Total Assets	1 943 000	1 467 000	1 753 000	1 563 000
Total Retained Equity	1 449 000	977 000	848 000	660 000
Total Equity	1 479 000	1 007 000	878 000	690 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	464 000	460 000	876 000	873 000
Total Equity and Debt	1 943 000	1 467 000	1 753 000	1 563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	35 000	26 000	106 000	103 000
Revenue	35 000	26 000	106 000	103 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	13 000	19 000	28 000
Operating Profit	24 000	13 000	87 000	75 000
Financial Income	457 000	120 000	120 000	80 000
Financial Costs	0	0	0	0
Financial Balance	457 000	120 000	120 000	80 000
Dividends	0	0	0	0
Net Income	473 000	129 000	187 000	138 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 300 000	1 300 000	1 300 000	1 300 000
Total Fixed Assets	1 300 000	1 300 000	1 300 000	1 300 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	643 000	167 000	453 000	263 000
Total Current Assets	643 000	167 000	453 000	263 000
Total Assets	1 943 000	1 467 000	1 753 000	1 563 000
Total Equity	1 479 000	1 007 000	878 000	690 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	456 000	456 000	856 000	856 000
Total Current Debt	464 000	460 000	876 000	873 000
Total Equity and Debt	1 943 000	1 467 000	1 753 000	1 563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,98 %	12,81 %	21,3 %	20 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,57 %	50 %	82,08 %	72,82 %
Current Ratio	1,39	0,36	0,52	0,3
Quick Ratio	1,39	0,36	0,52	0,3
Equity Ratio	0,76	0,69	0,5	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %