VETERINÆR ELSE BRITT EIDE AS

2680 VÅGÅ

Finances

Return on Equity

13,54 %

Current Ratio

3,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 496 000	1 316 000	1 263 000
Net Income	161 000	500 000	367 000	135 000
Total Assets	1 583 000	1 312 000	1 423 000	1 203 000
Total Equity	1 189 000	1 028 000	1 028 000	761 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 496 000	1 316 000	1 263 000
Expenditure	1 466 000	854 000	847 000	1 089 000
Operating Profit	107 000	643 000	469 000	175 000
Financial Income	80 000	0	2 000	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	77 000	−3 000	1 000	−3 000
Earnings Before Tax	184 000	640 000	471 000	173 000
Tax	24 000	141 000	104 000	38 000
Net Income	161 000	500 000	367 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	50 000	50 000	50 000
Total Current Assets	1 433 000	1 262 000	1 373 000	1 153 000
Total Assets	1 583 000	1 312 000	1 423 000	1 203 000
Total Retained Equity	1 159 000	998 000	998 000	731 000
Total Equity	1 189 000	1 028 000	1 028 000	761 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	395 000	285 000	395 000	441 000
Total Equity and Debt	1 583 000	1 312 000	1 423 000	1 203 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 573 000	1 496 000	1 316 000	1 263 000
Other Income	0	0	0	0
Revenue	1 573 000	1 496 000	1 316 000	1 263 000
Cost of Goods Sold	10 000	7 000	9 000	9 000
Salary Costs	1 310 000	684 000	674 000	947 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 466 000	854 000	847 000	1 089 000
Operating Profit	107 000	643 000	469 000	175 000
Financial Income	80 000	0	2 000	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	77 000	−3 000	1 000	−3 000
Dividends	0	500 000	100 000	200 000
Net Income	161 000	500 000	367 000	135 000

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	150 000	50 000	50 000	50 000
Total Fixed Assets	150 000	50 000	50 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 059 000	797 000	1 142 000	804 000
Total Current Assets	1 433 000	1 262 000	1 373 000	1 153 000
Total Assets	1 583 000	1 312 000	1 423 000	1 203 000
Total Equity	1 189 000	1 028 000	1 028 000	761 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	25 000	0	44 000	−2 000
Unpaid Taxes	232 000	85 000	88 000	122 000
Dividends	0	500 000	100 000	200 000
Other Current Debt	114 000	59 000	59 000	82 000
Total Current Debt	395 000	285 000	395 000	441 000
Total Equity and Debt	1 583 000	1 312 000	1 423 000	1 203 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,54 %	48,64 %	35,7 %	17,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,8 %	42,98 %	35,64 %	13,86 %
Current Ratio	3,63	4,43	3,48	2,61
Quick Ratio	3,63	4,43	3,48	2,61
Equity Ratio	0,75	0,78	0,72	0,63
Gross Profit Margin	99,36 %	99,53 %	99,32 %	99,29 %