FREDRIKSTAD VETERINÆRPRAKSIS AS

1624 GRESSVIK

Finances

Share Ownership

Return on Equity

−5,06 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 348 000	4 737 000	4 079 000	3 662 000
Net Income	−13 000	−316 000	139 000	61 000
Total Assets	1 013 000	891 000	1 061 000	816 000
Total Equity	257 000	270 000	586 000	447 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 348 000	4 737 000	4 079 000	3 662 000
Expenditure	5 364 000	5 062 000	3 899 000	3 581 000
Operating Profit	−16 000	−326 000	180 000	80 000
Financial Income	3 000	4 000	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	3 000	4 000	1 000	−1 000
Earnings Before Tax	−13 000	−322 000	180 000	80 000
Tax	0	−6 000	41 000	19 000
Net Income	−13 000	−316 000	139 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	142 000	292 000	460 000	346 000
Total Current Assets	871 000	599 000	601 000	470 000
Total Assets	1 013 000	891 000	1 061 000	816 000
Total Retained Equity	205 000	218 000	534 000	395 000
Total Equity	257 000	270 000	586 000	447 000
Total Long-Term Debt	0	0	6 000	2 000
Total Current Debt	757 000	621 000	468 000	366 000
Total Equity and Debt	1 013 000	891 000	1 061 000	816 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 574 000	2 387 000	4 074 000	3 631 000
Other Income	2 774 000	2 350 000	5 000	30 000
Revenue	5 348 000	4 737 000	4 079 000	3 662 000
Cost of Goods Sold	2 099 000	1 688 000	1 428 000	1 336 000
Salary Costs	1 757 000	1 477 000	1 077 000	892 000
Depreciation	150 000	168 000	136 000	97 000
Impairment	0	0	0	0
Expenditure	5 364 000	5 062 000	3 899 000	3 581 000
Operating Profit	−16 000	−326 000	180 000	80 000
Financial Income	3 000	4 000	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	3 000	4 000	1 000	−1 000
Dividends	0	0	0	0
Net Income	−13 000	−316 000	139 000	61 000

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	142 000	292 000	460 000	346 000
Total Tangible Assets	142 000	292 000	460 000	346 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	142 000	292 000	460 000	346 000
Stock	346 000	287 000	210 000	232 000
Total Investments	0	0	0	0
Cash, Bank	454 000	306 000	381 000	152 000
Total Current Assets	871 000	599 000	601 000	470 000
Total Assets	1 013 000	891 000	1 061 000	816 000
Total Equity	257 000	270 000	586 000	447 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	2 000
Creditors	358 000	350 000	197 000	162 000
Unpaid Taxes	191 000	142 000	117 000	70 000
Dividends	0	0	0	0
Other Current Debt	208 000	128 000	117 000	118 000
Total Current Debt	757 000	621 000	468 000	366 000
Total Equity and Debt	1 013 000	891 000	1 061 000	816 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,06 %	−117,04 %	23,72 %	13,65 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	−0,3 %	−6,88 %	4,41 %	2,18 %
Current Ratio	1,15	0,96	1,28	1,28
Quick Ratio	2,12	1,79	2,33	3,51
Equity Ratio	0,25	0,3	0,55	0,55
Gross Profit Margin	60,75 %	64,37 %	64,99 %	63,52 %