VINSRYGG VVS AS

6783 STRYN

Finances

Share Ownership

Return on Equity

27,38 %

Current Ratio

1,62

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 226 000	15 677 000	11 833 000	10 923 000
Net Income	546 000	335 000	570 000	231 000
Total Assets	6 908 000	4 839 000	4 424 000	3 540 000
Total Equity	1 994 000	1 548 000	1 413 000	1 143 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 226 000	15 677 000	11 833 000	10 923 000
Expenditure	22 481 000	15 229 000	11 065 000	10 602 000
Operating Profit	746 000	448 000	767 000	321 000
Financial Income	25 000	6 000	24 000	0
Financial Costs	71 000	24 000	59 000	23 000
Financial Balance	−46 000	−18 000	−35 000	−23 000
Earnings Before Tax	701 000	430 000	731 000	298 000
Tax	155 000	95 000	161 000	66 000
Net Income	546 000	335 000	570 000	231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	836 000	714 000	681 000	836 000
Total Current Assets	6 072 000	4 125 000	3 743 000	2 705 000
Total Assets	6 908 000	4 839 000	4 424 000	3 540 000
Total Retained Equity	1 794 000	1 348 000	1 213 000	943 000
Total Equity	1 994 000	1 548 000	1 413 000	1 143 000
Total Long-Term Debt	1 168 000	310 000	495 000	530 000
Total Current Debt	3 746 000	2 981 000	2 517 000	1 867 000
Total Equity and Debt	6 908 000	4 839 000	4 424 000	3 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 226 000	15 365 000	11 716 000	10 810 000
Other Income	0	312 000	116 000	113 000
Revenue	23 226 000	15 677 000	11 833 000	10 923 000
Cost of Goods Sold	14 451 000	8 304 000	6 274 000	5 735 000
Salary Costs	5 310 000	4 422 000	2 836 000	2 994 000
Depreciation	115 000	79 000	61 000	82 000
Impairment	0	0	0	0
Expenditure	22 481 000	15 229 000	11 065 000	10 602 000
Operating Profit	746 000	448 000	767 000	321 000
Financial Income	25 000	6 000	24 000	0
Financial Costs	71 000	24 000	59 000	23 000
Financial Balance	−46 000	−18 000	−35 000	−23 000
Dividends	100 000	200 000	300 000	0
Net Income	546 000	335 000	570 000	231 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	39 000	46 000	72 000	59 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	424 000	303 000	239 000	267 000
Total Tangible Assets	463 000	348 000	311 000	326 000
Total Fiancial Fixed Assets	372 000	366 000	371 000	510 000
Total Fixed Assets	836 000	714 000	681 000	836 000
Stock	1 449 000	1 372 000	939 000	737 000
Total Investments	0	0	0	0
Cash, Bank	364 000	297 000	1 043 000	278 000
Total Current Assets	6 072 000	4 125 000	3 743 000	2 705 000
Total Assets	6 908 000	4 839 000	4 424 000	3 540 000
Total Equity	1 994 000	1 548 000	1 413 000	1 143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 168 000	310 000	495 000	530 000
Creditors	1 928 000	1 500 000	1 272 000	869 000
Unpaid Taxes	1 134 000	764 000	536 000	555 000
Dividends	100 000	200 000	300 000	0
Other Current Debt	519 000	606 000	543 000	376 000
Total Current Debt	3 746 000	2 981 000	2 517 000	1 867 000
Total Equity and Debt	6 908 000	4 839 000	4 424 000	3 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,38 %	21,64 %	40,34 %	20,21 %
Debt-to-Equity Ratio	0,59	0,2	0,35	0,46
Operating Profit Margin	3,21 %	2,86 %	6,48 %	2,94 %
Current Ratio	1,62	1,38	1,49	1,45
Quick Ratio	2,64	2,56	2,37	2,39
Equity Ratio	0,29	0,32	0,32	0,32
Gross Profit Margin	37,78 %	47,03 %	46,98 %	47,5 %