VETERINÆR LANDE AS

9700 LAKSELV

Finances

Share Ownership

Return on Equity

6,98 %

Current Ratio

1,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 689 000	1 282 000	1 199 000	1 378 000
Net Income	30 000	37 000	−98 000	236 000
Total Assets	827 000	667 000	732 000	759 000
Total Equity	430 000	400 000	363 000	462 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 689 000	1 282 000	1 199 000	1 378 000
Expenditure	1 650 000	1 234 000	1 324 000	1 076 000
Operating Profit	39 000	48 000	−125 000	302 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	39 000	47 000	−126 000	302 000
Tax	8 000	10 000	−28 000	66 000
Net Income	30 000	37 000	−98 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	103 000	162 000	224 000	14 000
Total Current Assets	724 000	505 000	508 000	745 000
Total Assets	827 000	667 000	732 000	759 000
Total Retained Equity	386 000	356 000	319 000	417 000
Total Equity	430 000	400 000	363 000	462 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	397 000	267 000	369 000	297 000
Total Equity and Debt	827 000	667 000	732 000	759 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	697 000	580 000	502 000	470 000
Other Income	992 000	703 000	697 000	908 000
Revenue	1 689 000	1 282 000	1 199 000	1 378 000
Cost of Goods Sold	86 000	111 000	108 000	137 000
Salary Costs	1 262 000	860 000	946 000	683 000
Depreciation	65 000	65 000	43 000	0
Impairment	0	0	0	0
Expenditure	1 650 000	1 234 000	1 324 000	1 076 000
Operating Profit	39 000	48 000	−125 000	302 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	30 000	37 000	−98 000	236 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	10 000	7 000	14 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	152 000	217 000	0
Total Tangible Assets	87 000	152 000	217 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	103 000	162 000	224 000	14 000
Stock	17 000	17 000	39 000	29 000
Total Investments	0	0	0	0
Cash, Bank	498 000	434 000	202 000	320 000
Total Current Assets	724 000	505 000	508 000	745 000
Total Assets	827 000	667 000	732 000	759 000
Total Equity	430 000	400 000	363 000	462 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	43 000	79 000	55 000
Unpaid Taxes	121 000	90 000	114 000	90 000
Dividends	0	0	0	0
Other Current Debt	251 000	122 000	176 000	118 000
Total Current Debt	397 000	267 000	369 000	297 000
Total Equity and Debt	827 000	667 000	732 000	759 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,98 %	9,25 %	−27 %	51,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,31 %	3,74 %	−10,43 %	21,92 %
Current Ratio	1,82	1,89	1,38	2,51
Quick Ratio	1,91	2,02	1,54	2,78
Equity Ratio	0,52	0,6	0,5	0,61
Gross Profit Margin	94,91 %	91,34 %	90,99 %	90,06 %