PINDSLE APOTEK AS

3221 SANDEFJORD

Finances

Share Ownership

Return on Equity

34,24 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 672 000	40 886 000	37 265 000	34 712 000
Net Income	746 000	1 677 000	927 000	468 000
Total Assets	9 567 000	10 375 000	8 802 000	7 232 000
Total Equity	2 179 000	2 167 000	2 157 000	1 730 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 672 000	40 886 000	37 265 000	34 712 000
Expenditure	42 737 000	38 760 000	36 117 000	34 199 000
Operating Profit	934 000	2 127 000	1 149 000	515 000
Financial Income	72 000	72 000	82 000	87 000
Financial Costs	49 000	48 000	42 000	0
Financial Balance	23 000	24 000	40 000	87 000
Earnings Before Tax	957 000	2 150 000	1 188 000	601 000
Tax	212 000	474 000	261 000	133 000
Net Income	746 000	1 677 000	927 000	468 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 973 000	2 445 000	2 549 000	107 000
Total Current Assets	7 595 000	7 930 000	6 253 000	7 126 000
Total Assets	9 567 000	10 375 000	8 802 000	7 232 000
Total Retained Equity	1 679 000	1 667 000	1 657 000	1 230 000
Total Equity	2 179 000	2 167 000	2 157 000	1 730 000
Total Long-Term Debt	837 000	1 140 000	1 406 000	0
Total Current Debt	6 551 000	7 068 000	5 239 000	5 502 000
Total Equity and Debt	9 567 000	10 375 000	8 802 000	7 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 672 000	40 886 000	37 265 000	34 712 000
Other Income	0	0	0	0
Revenue	43 672 000	40 886 000	37 265 000	34 712 000
Cost of Goods Sold	32 243 000	29 789 000	26 990 000	25 710 000
Salary Costs	7 848 000	6 614 000	6 935 000	6 574 000
Depreciation	472 000	438 000	232 000	33 000
Impairment	0	0	0	0
Expenditure	42 737 000	38 760 000	36 117 000	34 199 000
Operating Profit	934 000	2 127 000	1 149 000	515 000
Financial Income	72 000	72 000	82 000	87 000
Financial Costs	49 000	48 000	42 000	0
Financial Balance	23 000	24 000	40 000	87 000
Dividends	733 000	1 667 000	500 000	0
Net Income	746 000	1 677 000	927 000	468 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 973 000	2 445 000	2 549 000	101 000
Total Tangible Assets	1 973 000	2 445 000	2 549 000	101 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 973 000	2 445 000	2 549 000	107 000
Stock	2 048 000	2 087 000	2 141 000	1 812 000
Total Investments	0	0	0	0
Cash, Bank	1 327 000	2 429 000	1 002 000	1 603 000
Total Current Assets	7 595 000	7 930 000	6 253 000	7 126 000
Total Assets	9 567 000	10 375 000	8 802 000	7 232 000
Total Equity	2 179 000	2 167 000	2 157 000	1 730 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	837 000	1 140 000	1 406 000	0
Creditors	5 453 000	4 814 000	4 029 000	4 115 000
Unpaid Taxes	139 000	130 000	282 000	719 000
Dividends	733 000	1 667 000	500 000	0
Other Current Debt	733 000	1 667 000	748 000	536 000
Total Current Debt	6 551 000	7 068 000	5 239 000	5 502 000
Total Equity and Debt	9 567 000	10 375 000	8 802 000	7 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,24 %	77,39 %	42,98 %	27,05 %
Debt-to-Equity Ratio	0,38	0,53	0,65	0
Operating Profit Margin	2,14 %	5,2 %	3,08 %	1,48 %
Current Ratio	1,16	1,12	1,19	1,3
Quick Ratio	1,69	1,59	2,02	1,93
Equity Ratio	0,23	0,21	0,25	0,24
Gross Profit Margin	26,17 %	27,14 %	27,57 %	25,93 %