VOIT AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

87,05 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 280 000	3 136 000	2 245 000	2 431 000
Net Income	242 000	26 000	9 000	34 000
Total Assets	1 352 000	1 183 000	993 000	635 000
Total Equity	278 000	236 000	410 000	401 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 280 000	3 136 000	2 245 000	2 431 000
Expenditure	3 912 000	3 060 000	2 222 000	2 398 000
Operating Profit	368 000	76 000	24 000	33 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	63 000	45 000	13 000	0
Financial Balance	−61 000	−43 000	−12 000	1 000
Earnings Before Tax	307 000	33 000	12 000	34 000
Tax	64 000	7 000	3 000	0
Net Income	242 000	26 000	9 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	683 000	25 000	15 000
Total Current Assets	1 331 000	500 000	968 000	620 000
Total Assets	1 352 000	1 183 000	993 000	635 000
Total Retained Equity	248 000	206 000	380 000	371 000
Total Equity	278 000	236 000	410 000	401 000
Total Long-Term Debt	0	151 000	0	0
Total Current Debt	1 074 000	796 000	583 000	234 000
Total Equity and Debt	1 352 000	1 183 000	993 000	635 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 268 000	3 148 000	2 245 000	2 431 000
Other Income	12 000	−12 000	0	0
Revenue	4 280 000	3 136 000	2 245 000	2 431 000
Cost of Goods Sold	919 000	1 014 000	679 000	883 000
Salary Costs	2 400 000	1 616 000	1 397 000	1 453 000
Depreciation	92 000	40 000	6 000	4 000
Impairment	0	0	0	0
Expenditure	3 912 000	3 060 000	2 222 000	2 398 000
Operating Profit	368 000	76 000	24 000	33 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	63 000	45 000	13 000	0
Financial Balance	−61 000	−43 000	−12 000	1 000
Dividends	200 000	200 000	0	0
Net Income	242 000	26 000	9 000	34 000

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	21 000	550 000	25 000	15 000
Total Tangible Assets	21 000	550 000	25 000	15 000
Total Fiancial Fixed Assets	0	134 000	0	0
Total Fixed Assets	21 000	683 000	25 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	132 000	119 000	269 000	426 000
Total Current Assets	1 331 000	500 000	968 000	620 000
Total Assets	1 352 000	1 183 000	993 000	635 000
Total Equity	278 000	236 000	410 000	401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	151 000	0	0
Creditors	201 000	66 000	24 000	16 000
Unpaid Taxes	338 000	104 000	137 000	67 000
Dividends	200 000	200 000	0	0
Other Current Debt	267 000	169 000	145 000	147 000
Total Current Debt	1 074 000	796 000	583 000	234 000
Total Equity and Debt	1 352 000	1 183 000	993 000	635 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,05 %	11,02 %	2,2 %	8,48 %
Debt-to-Equity Ratio	0	0,64	0	0
Operating Profit Margin	8,6 %	2,42 %	1,07 %	1,36 %
Current Ratio	1,24	0,63	1,66	2,65
Quick Ratio	1,24	0,63	1,66	2,65
Equity Ratio	0,21	0,2	0,41	0,63
Gross Profit Margin	78,53 %	67,67 %	69,76 %	63,68 %