VETERINÆRVAKTA AS

6155 ØRSTA

Finances

Share Ownership

Return on Equity

70 %

Current Ratio

8,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	933 000	780 000	926 000	0
Net Income	21 000	−16 000	−202 000	0
Total Assets	57 000	39 000	34 000	180 000
Total Equity	30 000	30 000	47 000	30 000

Income (NOK)	2022	2021	2020
Revenue	933 000	780 000	926 000
Expenditure	911 000	796 000	1 128 000
Operating Profit	21 000	−16 000	−202 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	21 000	−16 000	−202 000
Tax	0	0	0
Net Income	21 000	−16 000	−202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	57 000	39 000	34 000	180 000
Total Assets	57 000	39 000	34 000	180 000
Total Retained Equity	0	0	13 000	0
Total Equity	30 000	30 000	47 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	9 000	−13 000	150 000
Total Equity and Debt	37 000	39 000	34 000	180 000

Cash flow (NOK)	2022	2021	2020
Sales Income	933 000	780 000	56 000
Other Income	0	0	870 000
Revenue	933 000	780 000	926 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	911 000	796 000	1 128 000
Operating Profit	21 000	−16 000	−202 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	21 000	−16 000	−202 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	24 000	34 000	30 000
Total Current Assets	57 000	39 000	34 000	180 000
Total Assets	57 000	39 000	34 000	180 000
Total Equity	30 000	30 000	47 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 000	3 000	−13 000	0
Dividends	0	0	0	0
Other Current Debt	0	6 000	0	150 000
Total Current Debt	7 000	9 000	−13 000	150 000
Total Equity and Debt	37 000	39 000	34 000	180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70 %	−53,33 %	−429,79 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,25 %	−2,05 %	−21,81 %	-
Current Ratio	8,14	4,33	−2,62	1,2
Quick Ratio	8,14	4,33	−2,62	1,2
Equity Ratio	0,53	0,77	1,38	0,17
Gross Profit Margin	100 %	100 %	100 %	-