KOBA-VETS AS

4629 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

5,54 %

Current Ratio

2,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 425 000	4 518 000	3 834 000	1 716 000
Net Income	212 000	1 431 000	1 360 000	768 000
Total Assets	4 920 000	4 313 000	2 813 000	1 179 000
Total Equity	3 827 000	3 616 000	2 184 000	824 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 425 000	4 518 000	3 834 000	1 716 000
Expenditure	5 099 000	2 693 000	2 093 000	737 000
Operating Profit	270 000	1 824 000	1 742 000	979 000
Financial Income	−1 000	8 000	1 000	0
Financial Costs	3 000	2 000	3 000	0
Financial Balance	−4 000	6 000	−2 000	0
Earnings Before Tax	267 000	1 831 000	1 739 000	979 000
Tax	55 000	0	379 000	211 000
Net Income	212 000	1 431 000	1 360 000	768 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 304 000	2 388 000	789 000	238 000
Total Current Assets	2 616 000	1 925 000	2 025 000	942 000
Total Assets	4 920 000	4 313 000	2 813 000	1 179 000
Total Retained Equity	3 799 000	3 587 000	2 156 000	796 000
Total Equity	3 827 000	3 616 000	2 184 000	824 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 093 000	697 000	629 000	355 000
Total Equity and Debt	4 920 000	4 313 000	2 813 000	1 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 425 000	4 518 000	3 834 000	1 716 000
Other Income	0	0	0	0
Revenue	5 425 000	4 518 000	3 834 000	1 716 000
Cost of Goods Sold	1 640 000	1 118 000	917 000	436 000
Salary Costs	2 514 000	864 000	536 000	73 000
Depreciation	293 000	231 000	102 000	18 000
Impairment	0	0	0	0
Expenditure	5 099 000	2 693 000	2 093 000	737 000
Operating Profit	270 000	1 824 000	1 742 000	979 000
Financial Income	−1 000	8 000	1 000	0
Financial Costs	3 000	2 000	3 000	0
Financial Balance	−4 000	6 000	−2 000	0
Dividends	0	0	0	0
Net Income	212 000	1 431 000	1 360 000	768 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 586 000	1 619 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	718 000	0	789 000	238 000
Total Tangible Assets	2 304 000	2 388 000	789 000	238 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 304 000	2 388 000	789 000	238 000
Stock	76 000	133 000	20 000	0
Total Investments	0	0	0	0
Cash, Bank	2 034 000	1 465 000	1 516 000	770 000
Total Current Assets	2 616 000	1 925 000	2 025 000	942 000
Total Assets	4 920 000	4 313 000	2 813 000	1 179 000
Total Equity	3 827 000	3 616 000	2 184 000	824 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	16 000	80 000	130 000
Unpaid Taxes	717 000	199 000	80 000	10 000
Dividends	0	0	0	0
Other Current Debt	221 000	82 000	90 000	5 000
Total Current Debt	1 093 000	697 000	629 000	355 000
Total Equity and Debt	4 920 000	4 313 000	2 813 000	1 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,54 %	39,57 %	62,27 %	93,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,98 %	40,37 %	45,44 %	57,05 %
Current Ratio	2,39	2,76	3,22	2,65
Quick Ratio	2,57	3,41	3,33	2,65
Equity Ratio	0,78	0,84	0,78	0,7
Gross Profit Margin	69,77 %	75,25 %	76,08 %	74,59 %