VETERINÆR INGUNN MELBY AS

7212 KORSVEGEN

Finances

Share Ownership

Return on Equity

28,36 %

Current Ratio

3,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 504 000	1 074 000	940 000	454 000
Net Income	230 000	293 000	261 000	−22 000
Total Assets	1 094 000	783 000	484 000	74 000
Total Equity	811 000	581 000	288 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 504 000	1 074 000	940 000	454 000
Expenditure	1 212 000	699 000	605 000	481 000
Operating Profit	293 000	376 000	335 000	−28 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Earnings Before Tax	295 000	376 000	335 000	−28 000
Tax	65 000	83 000	74 000	−6 000
Net Income	230 000	293 000	261 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 000	1 000	0	6 000
Total Current Assets	1 011 000	781 000	484 000	68 000
Total Assets	1 094 000	783 000	484 000	74 000
Total Retained Equity	786 000	556 000	263 000	2 000
Total Equity	811 000	581 000	288 000	26 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	283 000	202 000	196 000	48 000
Total Equity and Debt	1 094 000	783 000	484 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 504 000	1 074 000	940 000	454 000
Other Income	0	0	0	0
Revenue	1 504 000	1 074 000	940 000	454 000
Cost of Goods Sold	161 000	155 000	151 000	105 000
Salary Costs	766 000	317 000	247 000	165 000
Depreciation	20 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 212 000	699 000	605 000	481 000
Operating Profit	293 000	376 000	335 000	−28 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Dividends	0	0	0	0
Net Income	230 000	293 000	261 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	80 000	0	0	0
Total Intangible Assets	83 000	1 000	0	6 000
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	0	0	0	0
Total Fixed Assets	83 000	1 000	0	6 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	492 000	641 000	292 000	20 000
Total Current Assets	1 011 000	781 000	484 000	68 000
Total Assets	1 094 000	783 000	484 000	74 000
Total Equity	811 000	581 000	288 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	17 000	47 000	18 000
Unpaid Taxes	149 000	62 000	61 000	16 000
Dividends	0	0	0	0
Other Current Debt	68 000	40 000	20 000	13 000
Total Current Debt	283 000	202 000	196 000	48 000
Total Equity and Debt	1 094 000	783 000	484 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,36 %	50,43 %	90,63 %	−84,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,48 %	35,01 %	35,64 %	−6,17 %
Current Ratio	3,57	3,87	2,47	1,42
Quick Ratio	3,57	3,87	2,47	1,42
Equity Ratio	0,74	0,74	0,6	0,35
Gross Profit Margin	89,3 %	85,57 %	83,94 %	76,87 %