LOGRE VETERINÆRKLINIKK AS

2686 LOM

Finances

Share Ownership

Return on Equity

173,67 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 376 000	3 853 000	2 759 000	2 038 000
Net Income	1 273 000	879 000	522 000	431 000
Total Assets	2 452 000	1 610 000	1 624 000	1 480 000
Total Equity	733 000	259 000	181 000	659 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 376 000	3 853 000	2 759 000	2 038 000
Expenditure	2 781 000	2 712 000	2 055 000	1 475 000
Operating Profit	1 595 000	1 141 000	705 000	563 000
Financial Income	17 000	5 000	10 000	6 000
Financial Costs	2 000	1 000	4 000	1 000
Financial Balance	15 000	4 000	6 000	5 000
Earnings Before Tax	1 609 000	1 146 000	711 000	568 000
Tax	336 000	267 000	189 000	137 000
Net Income	1 273 000	879 000	522 000	431 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	289 000	41 000	189 000	424 000
Total Current Assets	2 163 000	1 569 000	1 435 000	1 056 000
Total Assets	2 452 000	1 610 000	1 624 000	1 480 000
Total Retained Equity	703 000	229 000	151 000	629 000
Total Equity	733 000	259 000	181 000	659 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 719 000	1 351 000	1 443 000	821 000
Total Equity and Debt	2 452 000	1 610 000	1 624 000	1 480 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 376 000	3 853 000	2 759 000	2 038 000
Other Income	0	0	0	0
Revenue	4 376 000	3 853 000	2 759 000	2 038 000
Cost of Goods Sold	964 000	1 220 000	936 000	600 000
Salary Costs	1 036 000	542 000	456 000	262 000
Depreciation	23 000	148 000	235 000	223 000
Impairment	0	0	0	0
Expenditure	2 781 000	2 712 000	2 055 000	1 475 000
Operating Profit	1 595 000	1 141 000	705 000	563 000
Financial Income	17 000	5 000	10 000	6 000
Financial Costs	2 000	1 000	4 000	1 000
Financial Balance	15 000	4 000	6 000	5 000
Dividends	800 000	800 000	1 000 000	0
Net Income	1 273 000	879 000	522 000	431 000

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	266 000	0	0	0
Fixtures	23 000	41 000	189 000	424 000
Total Tangible Assets	289 000	41 000	189 000	424 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	289 000	41 000	189 000	424 000
Stock	290 000	74 000	28 000	58 000
Total Investments	0	0	0	0
Cash, Bank	1 792 000	1 347 000	1 398 000	973 000
Total Current Assets	2 163 000	1 569 000	1 435 000	1 056 000
Total Assets	2 452 000	1 610 000	1 624 000	1 480 000
Total Equity	733 000	259 000	181 000	659 000
Short-Term Group Debt	0	0	0	501 000
Total Long-Term Debt	0	0	0	0
Creditors	376 000	104 000	134 000	128 000
Unpaid Taxes	108 000	132 000	66 000	17 000
Dividends	800 000	800 000	1 000 000	0
Other Current Debt	100 000	48 000	54 000	23 000
Total Current Debt	1 719 000	1 351 000	1 443 000	821 000
Total Equity and Debt	2 452 000	1 610 000	1 624 000	1 480 000

Financial indicators	2022	2021	2020	2019
Return on Equity	173,67 %	339,38 %	288,4 %	65,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,45 %	29,61 %	25,55 %	27,63 %
Current Ratio	1,26	1,16	0,99	1,29
Quick Ratio	1,51	1,23	1,01	1,38
Equity Ratio	0,3	0,16	0,11	0,45
Gross Profit Margin	77,97 %	68,34 %	66,07 %	70,56 %