ANIMAL CONSULTING AS

3330 SKOTSELV

Finances

Share Ownership

Return on Equity

2,64 %

Current Ratio

7,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	784 000	840 000	885 000	1 011 000
Net Income	24 000	−72 000	153 000	47 000
Total Assets	1 054 000	1 039 000	1 111 000	1 046 000
Total Equity	909 000	885 000	958 000	804 000

Income (NOK)	2022	2021	2020	2019
Revenue	784 000	840 000	885 000	1 011 000
Expenditure	760 000	912 000	688 000	945 000
Operating Profit	24 000	−72 000	197 000	66 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	1 000	2 000	2 000	9 000
Financial Balance	1 000	0	−1 000	−8 000
Earnings Before Tax	24 000	−72 000	196 000	58 000
Tax	0	0	43 000	11 000
Net Income	24 000	−72 000	153 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	40 000	53 000	66 000
Total Current Assets	1 027 000	999 000	1 058 000	980 000
Total Assets	1 054 000	1 039 000	1 111 000	1 046 000
Total Retained Equity	809 000	785 000	857 000	704 000
Total Equity	909 000	885 000	958 000	804 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	145 000	154 000	154 000	242 000
Total Equity and Debt	1 054 000	1 039 000	1 111 000	1 046 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	784 000	840 000	885 000	943 000
Other Income	0	0	0	68 000
Revenue	784 000	840 000	885 000	1 011 000
Cost of Goods Sold	0	0	0	0
Salary Costs	480 000	647 000	408 000	646 000
Depreciation	13 000	13 000	13 000	9 000
Impairment	0	0	0	0
Expenditure	760 000	912 000	688 000	945 000
Operating Profit	24 000	−72 000	197 000	66 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	1 000	2 000	2 000	9 000
Financial Balance	1 000	0	−1 000	−8 000
Dividends	0	0	0	0
Net Income	24 000	−72 000	153 000	47 000

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	27 000	40 000	53 000	66 000
Total Tangible Assets	27 000	40 000	53 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	40 000	53 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	555 000	598 000	633 000	573 000
Total Current Assets	1 027 000	999 000	1 058 000	980 000
Total Assets	1 054 000	1 039 000	1 111 000	1 046 000
Total Equity	909 000	885 000	958 000	804 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	53 000	29 000	29 000	50 000
Unpaid Taxes	40 000	44 000	36 000	111 000
Dividends	0	0	0	0
Other Current Debt	52 000	81 000	46 000	70 000
Total Current Debt	145 000	154 000	154 000	242 000
Total Equity and Debt	1 054 000	1 039 000	1 111 000	1 046 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,64 %	−8,14 %	15,97 %	5,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,06 %	−8,57 %	22,26 %	6,53 %
Current Ratio	7,08	6,49	6,87	4,05
Quick Ratio	7,08	6,49	6,87	4,05
Equity Ratio	0,86	0,85	0,86	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %