VETERINÆR WENNERSBERG AS

1675 KRÅKERØY

Finances

Return on Equity

−13,09 %

Current Ratio

9,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 762 000	2 229 000	2 227 000	2 207 000
Net Income	−658 000	887 000	1 956 000	486 000
Total Assets	5 611 000	6 308 000	5 178 000	3 728 000
Total Equity	5 026 000	5 683 000	4 796 000	3 340 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 762 000	2 229 000	2 227 000	2 207 000
Expenditure	1 964 000	1 836 000	1 720 000	1 633 000
Operating Profit	798 000	392 000	507 000	574 000
Financial Income	2 091 000	683 000	1 562 000	41 000
Financial Costs	3 328 000	100 000	0	0
Financial Balance	−1 237 000	583 000	1 562 000	41 000
Earnings Before Tax	−439 000	975 000	2 069 000	614 000
Tax	219 000	88 000	113 000	128 000
Net Income	−658 000	887 000	1 956 000	486 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	113 000	32 000	45 000	57 000
Total Current Assets	5 498 000	6 276 000	5 134 000	3 671 000
Total Assets	5 611 000	6 308 000	5 178 000	3 728 000
Total Retained Equity	4 996 000	5 653 000	4 766 000	3 310 000
Total Equity	5 026 000	5 683 000	4 796 000	3 340 000
Total Long-Term Debt	0	0	1 000	2 000
Total Current Debt	586 000	625 000	381 000	386 000
Total Equity and Debt	5 611 000	6 308 000	5 178 000	3 728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 518 000	2 229 000	2 227 000	2 207 000
Other Income	245 000	0	0	0
Revenue	2 762 000	2 229 000	2 227 000	2 207 000
Cost of Goods Sold	140 000	153 000	158 000	163 000
Salary Costs	1 204 000	1 054 000	1 035 000	1 004 000
Depreciation	12 000	12 000	12 000	5 000
Impairment	0	0	0	0
Expenditure	1 964 000	1 836 000	1 720 000	1 633 000
Operating Profit	798 000	392 000	507 000	574 000
Financial Income	2 091 000	683 000	1 562 000	41 000
Financial Costs	3 328 000	100 000	0	0
Financial Balance	−1 237 000	583 000	1 562 000	41 000
Dividends	0	0	500 000	0
Net Income	−658 000	887 000	1 956 000	486 000

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	20 000	32 000	45 000	57 000
Total Tangible Assets	20 000	32 000	45 000	57 000
Total Fiancial Fixed Assets	94 000	0	0	0
Total Fixed Assets	113 000	32 000	45 000	57 000
Stock	42 000	0	0	0
Total Investments	3 158 000	1 815 000	4 210 000	2 539 000
Cash, Bank	1 967 000	4 039 000	658 000	881 000
Total Current Assets	5 498 000	6 276 000	5 134 000	3 671 000
Total Assets	5 611 000	6 308 000	5 178 000	3 728 000
Total Equity	5 026 000	5 683 000	4 796 000	3 340 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	2 000
Creditors	58 000	307 000	32 000	30 000
Unpaid Taxes	202 000	146 000	143 000	139 000
Dividends	0	0	500 000	0
Other Current Debt	107 000	83 000	93 000	90 000
Total Current Debt	586 000	625 000	381 000	386 000
Total Equity and Debt	5 611 000	6 308 000	5 178 000	3 728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,09 %	15,61 %	40,78 %	14,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,89 %	17,59 %	22,77 %	26,01 %
Current Ratio	9,38	10,04	13,48	9,51
Quick Ratio	10,11	10,04	13,48	9,51
Equity Ratio	0,9	0,9	0,93	0,9
Gross Profit Margin	94,93 %	93,14 %	92,91 %	92,61 %