VETERINÆR HJETLAND OG LIEBE AS

2680 VÅGÅ

Finances

Return on Equity

26,38 %

Current Ratio

2,5

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 429 000	1 970 000	1 368 000	2 394 000
Net Income	373 000	467 000	233 000	562 000
Total Assets	1 869 000	1 412 000	1 635 000	1 524 000
Total Equity	1 414 000	1 042 000	1 324 000	1 092 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 429 000	1 970 000	1 368 000	2 394 000
Expenditure	1 154 000	1 395 000	1 046 000	1 664 000
Operating Profit	274 000	575 000	321 000	730 000
Financial Income	160 000	0	0	0
Financial Costs	0	0	1 000	6 000
Financial Balance	160 000	0	−1 000	−6 000
Earnings Before Tax	434 000	575 000	321 000	724 000
Tax	61 000	108 000	89 000	162 000
Net Income	373 000	467 000	233 000	562 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	804 000	672 000	187 000	317 000
Total Current Assets	1 064 000	740 000	1 448 000	1 207 000
Total Assets	1 869 000	1 412 000	1 635 000	1 524 000
Total Retained Equity	1 384 000	1 011 000	1 294 000	1 061 000
Total Equity	1 414 000	1 042 000	1 324 000	1 092 000
Total Long-Term Debt	28 000	24 000	0	0
Total Current Debt	426 000	347 000	310 000	432 000
Total Equity and Debt	1 869 000	1 412 000	1 635 000	1 524 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 164 000	1 566 000	1 135 000	2 021 000
Other Income	264 000	404 000	233 000	373 000
Revenue	1 429 000	1 970 000	1 368 000	2 394 000
Cost of Goods Sold	8 000	6 000	5 000	1 000
Salary Costs	798 000	1 057 000	710 000	1 256 000
Depreciation	96 000	90 000	130 000	130 000
Impairment	0	0	0	0
Expenditure	1 154 000	1 395 000	1 046 000	1 664 000
Operating Profit	274 000	575 000	321 000	730 000
Financial Income	160 000	0	0	0
Financial Costs	0	0	1 000	6 000
Financial Balance	160 000	0	−1 000	−6 000
Dividends	0	0	0	0
Net Income	373 000	467 000	233 000	562 000

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	504 000	572 000	87 000	217 000
Total Tangible Assets	504 000	572 000	87 000	217 000
Total Fiancial Fixed Assets	300 000	100 000	100 000	100 000
Total Fixed Assets	804 000	672 000	187 000	317 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	854 000	365 000	1 249 000	933 000
Total Current Assets	1 064 000	740 000	1 448 000	1 207 000
Total Assets	1 869 000	1 412 000	1 635 000	1 524 000
Total Equity	1 414 000	1 042 000	1 324 000	1 092 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	24 000	0	0
Creditors	56 000	27 000	81 000	18 000
Unpaid Taxes	143 000	130 000	70 000	106 000
Dividends	0	0	0	0
Other Current Debt	171 000	106 000	71 000	134 000
Total Current Debt	426 000	347 000	310 000	432 000
Total Equity and Debt	1 869 000	1 412 000	1 635 000	1 524 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,38 %	44,82 %	17,6 %	51,47 %
Debt-to-Equity Ratio	0,02	0,02	0	0
Operating Profit Margin	19,17 %	29,19 %	23,46 %	30,49 %
Current Ratio	2,5	2,13	4,67	2,79
Quick Ratio	2,5	2,13	4,67	2,79
Equity Ratio	0,76	0,74	0,81	0,72
Gross Profit Margin	99,44 %	99,7 %	99,63 %	99,96 %