STRINDA SMÅDYRKLINIKK AS

7049 TRONDHEIM

Finances

Share Ownership

Return on Equity

52,33 %

Current Ratio

2,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 858 000	16 413 000	14 506 000	14 176 000
Net Income	7 161 000	5 799 000	4 899 000	4 782 000
Total Assets	20 867 000	17 503 000	16 235 000	14 107 000
Total Equity	13 684 000	6 523 000	5 124 000	5 226 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 858 000	16 413 000	14 506 000	14 176 000
Expenditure	9 798 000	9 032 000	8 300 000	8 001 000
Operating Profit	9 061 000	7 381 000	6 206 000	6 175 000
Financial Income	122 000	54 000	77 000	58 000
Financial Costs	2 000	1 000	3 000	102 000
Financial Balance	120 000	53 000	74 000	−44 000
Earnings Before Tax	9 180 000	7 434 000	6 280 000	6 131 000
Tax	2 020 000	1 636 000	1 381 000	1 349 000
Net Income	7 161 000	5 799 000	4 899 000	4 782 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	656 000	673 000	724 000	706 000
Total Current Assets	20 211 000	16 830 000	15 511 000	13 401 000
Total Assets	20 867 000	17 503 000	16 235 000	14 107 000
Total Retained Equity	13 059 000	5 898 000	4 499 000	4 601 000
Total Equity	13 684 000	6 523 000	5 124 000	5 226 000
Total Long-Term Debt	21 000	18 000	16 000	4 000
Total Current Debt	7 163 000	10 961 000	11 095 000	8 878 000
Total Equity and Debt	20 867 000	17 503 000	16 235 000	14 107 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 858 000	16 413 000	14 506 000	14 176 000
Other Income	0	0	0	0
Revenue	18 858 000	16 413 000	14 506 000	14 176 000
Cost of Goods Sold	3 590 000	3 337 000	2 716 000	2 578 000
Salary Costs	5 385 000	4 989 000	5 010 000	4 806 000
Depreciation	17 000	17 000	17 000	38 000
Impairment	0	0	0	0
Expenditure	9 798 000	9 032 000	8 300 000	8 001 000
Operating Profit	9 061 000	7 381 000	6 206 000	6 175 000
Financial Income	122 000	54 000	77 000	58 000
Financial Costs	2 000	1 000	3 000	102 000
Financial Balance	120 000	53 000	74 000	−44 000
Dividends	0	0	5 000 000	4 000 000
Net Income	7 161 000	5 799 000	4 899 000	4 782 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	656 000	673 000	690 000	706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	656 000	673 000	690 000	706 000
Total Fiancial Fixed Assets	0	0	35 000	0
Total Fixed Assets	656 000	673 000	724 000	706 000
Stock	265 000	253 000	201 000	234 000
Total Investments	0	0	0	0
Cash, Bank	19 678 000	16 455 000	15 210 000	1 922 000
Total Current Assets	20 211 000	16 830 000	15 511 000	13 401 000
Total Assets	20 867 000	17 503 000	16 235 000	14 107 000
Total Equity	13 684 000	6 523 000	5 124 000	5 226 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 000	18 000	16 000	4 000
Creditors	464 000	669 000	273 000	248 000
Unpaid Taxes	2 432 000	1 989 000	1 969 000	821 000
Dividends	0	0	5 000 000	4 000 000
Other Current Debt	2 250 000	2 270 000	2 483 000	2 438 000
Total Current Debt	7 163 000	10 961 000	11 095 000	8 878 000
Total Equity and Debt	20 867 000	17 503 000	16 235 000	14 107 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,33 %	88,9 %	95,61 %	91,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	48,05 %	44,97 %	42,78 %	43,56 %
Current Ratio	2,82	1,54	1,4	1,51
Quick Ratio	2,93	1,57	1,42	1,55
Equity Ratio	0,66	0,37	0,32	0,37
Gross Profit Margin	80,96 %	79,67 %	81,28 %	81,81 %