DR SHANKER AS

6723 SVELGEN

Finances

Share Ownership

Return on Equity

1 831,37 %

Current Ratio

1,01

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 685 000	7 940 000	6 786 000	5 714 000
Net Income	934 000	2 587 000	2 357 000	1 424 000
Total Assets	2 234 000	6 821 000	5 717 000	4 567 000
Total Equity	51 000	2 671 000	2 983 000	2 126 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 685 000	7 940 000	6 786 000	5 714 000
Expenditure	6 477 000	4 643 000	3 827 000	3 932 000
Operating Profit	1 208 000	3 297 000	2 960 000	1 782 000
Financial Income	20 000	30 000	69 000	55 000
Financial Costs	10 000	8 000	7 000	9 000
Financial Balance	10 000	22 000	62 000	46 000
Earnings Before Tax	1 218 000	3 319 000	3 022 000	1 828 000
Tax	285 000	732 000	665 000	404 000
Net Income	934 000	2 587 000	2 357 000	1 424 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	66 000	45 000	36 000
Total Current Assets	2 188 000	6 756 000	5 672 000	4 531 000
Total Assets	2 234 000	6 821 000	5 717 000	4 567 000
Total Retained Equity	8 000	2 627 000	2 940 000	2 083 000
Total Equity	51 000	2 671 000	2 983 000	2 126 000
Total Long-Term Debt	9 000	11 000	10 000	9 000
Total Current Debt	2 174 000	4 140 000	2 723 000	2 431 000
Total Equity and Debt	2 234 000	6 821 000	5 717 000	4 567 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 685 000	7 940 000	6 786 000	5 714 000
Other Income	0	0	0	0
Revenue	7 685 000	7 940 000	6 786 000	5 714 000
Cost of Goods Sold	51 000	44 000	43 000	51 000
Salary Costs	5 409 000	3 712 000	2 952 000	2 928 000
Depreciation	20 000	11 000	6 000	22 000
Impairment	0	0	0	0
Expenditure	6 477 000	4 643 000	3 827 000	3 932 000
Operating Profit	1 208 000	3 297 000	2 960 000	1 782 000
Financial Income	20 000	30 000	69 000	55 000
Financial Costs	10 000	8 000	7 000	9 000
Financial Balance	10 000	22 000	62 000	46 000
Dividends	3 553 000	2 900 000	1 500 000	1 500 000
Net Income	934 000	2 587 000	2 357 000	1 424 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 000	19 000	19 000	19 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	47 000	26 000	17 000
Total Tangible Assets	46 000	66 000	45 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 000	66 000	45 000	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 833 000	6 280 000	5 314 000	4 166 000
Total Current Assets	2 188 000	6 756 000	5 672 000	4 531 000
Total Assets	2 234 000	6 821 000	5 717 000	4 567 000
Total Equity	51 000	2 671 000	2 983 000	2 126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	11 000	10 000	9 000
Creditors	119 000	53 000	114 000	88 000
Unpaid Taxes	312 000	246 000	170 000	181 000
Dividends	3 553 000	2 900 000	1 500 000	1 500 000
Other Current Debt	504 000	3 110 000	275 000	234 000
Total Current Debt	2 174 000	4 140 000	2 723 000	2 431 000
Total Equity and Debt	2 234 000	6 821 000	5 717 000	4 567 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 831,37 %	96,86 %	79,01 %	66,98 %
Debt-to-Equity Ratio	0,18	0	0	0
Operating Profit Margin	15,72 %	41,52 %	43,62 %	31,19 %
Current Ratio	1,01	1,63	2,08	1,86
Quick Ratio	1,01	1,63	2,08	1,86
Equity Ratio	0,02	0,39	0,52	0,47
Gross Profit Margin	99,34 %	99,45 %	99,37 %	99,11 %