SKARNES APOTEK Egil Hovland

2100 SKARNES

Finances

Share Ownership

Return on Equity

134,39 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 684 000	52 821 000	47 740 000	43 516 000
Net Income	4 482 000	4 188 000	4 293 000	2 962 000
Total Assets	10 611 000	12 133 000	9 602 000	7 935 000
Total Equity	3 335 000	4 343 000	3 260 000	2 355 000

Income (NOK)	2022	2021	2020	2019
Revenue	56 684 000	52 821 000	47 740 000	43 516 000
Expenditure	52 261 000	48 661 000	43 481 000	40 600 000
Operating Profit	4 423 000	4 160 000	4 258 000	2 915 000
Financial Income	60 000	28 000	35 000	47 000
Financial Costs	0	0	0	0
Financial Balance	60 000	28 000	35 000	47 000
Earnings Before Tax	4 482 000	4 188 000	4 293 000	2 962 000
Tax	0	0	0	0
Net Income	4 482 000	4 188 000	4 293 000	2 962 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	425 000	563 000	686 000	387 000
Total Current Assets	10 186 000	11 570 000	8 916 000	7 548 000
Total Assets	10 611 000	12 133 000	9 602 000	7 935 000
Total Retained Equity	3 335 000	4 343 000	3 260 000	2 355 000
Total Equity	3 335 000	4 343 000	3 260 000	2 355 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 276 000	7 790 000	6 343 000	5 580 000
Total Equity and Debt	10 611 000	12 133 000	9 602 000	7 935 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 278 000	51 402 000	46 288 000	42 433 000
Other Income	1 406 000	1 419 000	1 452 000	1 083 000
Revenue	56 684 000	52 821 000	47 740 000	43 516 000
Cost of Goods Sold	43 204 000	39 749 000	35 063 000	32 663 000
Salary Costs	5 977 000	5 947 000	5 766 000	5 311 000
Depreciation	138 000	169 000	175 000	183 000
Impairment	0	0	0	0
Expenditure	52 261 000	48 661 000	43 481 000	40 600 000
Operating Profit	4 423 000	4 160 000	4 258 000	2 915 000
Financial Income	60 000	28 000	35 000	47 000
Financial Costs	0	0	0	0
Financial Balance	60 000	28 000	35 000	47 000
Dividends	0	0	0	0
Net Income	4 482 000	4 188 000	4 293 000	2 962 000

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	425 000	563 000	686 000	387 000
Total Tangible Assets	425 000	563 000	686 000	387 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	425 000	563 000	686 000	387 000
Stock	3 150 000	3 016 000	3 123 000	2 996 000
Total Investments	0	0	0	0
Cash, Bank	4 812 000	5 756 000	4 208 000	2 959 000
Total Current Assets	10 186 000	11 570 000	8 916 000	7 548 000
Total Assets	10 611 000	12 133 000	9 602 000	7 935 000
Total Equity	3 335 000	4 343 000	3 260 000	2 355 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 658 000	6 334 000	4 851 000	4 422 000
Unpaid Taxes	922 000	818 000	814 000	630 000
Dividends	0	0	0	0
Other Current Debt	696 000	638 000	678 000	529 000
Total Current Debt	7 276 000	7 790 000	6 343 000	5 580 000
Total Equity and Debt	10 611 000	12 133 000	9 602 000	7 935 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,39 %	96,43 %	131,69 %	125,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,8 %	7,88 %	8,92 %	6,7 %
Current Ratio	1,4	1,49	1,41	1,35
Quick Ratio	2,47	2,42	2,77	2,92
Equity Ratio	0,31	0,36	0,34	0,3
Gross Profit Margin	23,78 %	24,75 %	26,55 %	24,94 %