VINJE FAGBYGG AS

6216 GEIRANGER

Finances

Share Ownership

Return on Equity

206,01 %

Current Ratio

1,39

Debt-to-Equity Ratio

−4,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 511 000	964 000	1 187 000	1 245 000
Net Income	−377 000	59 000	−114 000	116 000
Total Assets	949 000	869 000	524 000	603 000
Total Equity	−183 000	194 000	135 000	249 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 511 000	964 000	1 187 000	1 245 000
Expenditure	1 855 000	940 000	1 303 000	1 133 000
Operating Profit	−345 000	24 000	−116 000	112 000
Financial Income	4 000	5 000	3 000	3 000
Financial Costs	6 000	1 000	1 000	0
Financial Balance	−2 000	4 000	2 000	3 000
Earnings Before Tax	−347 000	28 000	−114 000	116 000
Tax	31 000	−31 000	0	0
Net Income	−377 000	59 000	−114 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	480 000	131 000	147 000	205 000
Total Current Assets	469 000	738 000	377 000	399 000
Total Assets	949 000	869 000	524 000	603 000
Total Retained Equity	−213 000	164 000	105 000	219 000
Total Equity	−183 000	194 000	135 000	249 000
Total Long-Term Debt	796 000	0	0	0
Total Current Debt	337 000	675 000	389 000	355 000
Total Equity and Debt	949 000	869 000	524 000	603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 511 000	964 000	1 187 000	1 245 000
Other Income	0	0	0	0
Revenue	1 511 000	964 000	1 187 000	1 245 000
Cost of Goods Sold	529 000	153 000	266 000	462 000
Salary Costs	778 000	274 000	533 000	238 000
Depreciation	50 000	50 000	58 000	58 000
Impairment	0	0	0	0
Expenditure	1 855 000	940 000	1 303 000	1 133 000
Operating Profit	−345 000	24 000	−116 000	112 000
Financial Income	4 000	5 000	3 000	3 000
Financial Costs	6 000	1 000	1 000	0
Financial Balance	−2 000	4 000	2 000	3 000
Dividends	0	0	0	0
Net Income	−377 000	59 000	−114 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	31 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	40 000	52 000	65 000	77 000
Fixtures	440 000	23 000	12 000	32 000
Total Tangible Assets	480 000	75 000	76 000	109 000
Total Fiancial Fixed Assets	0	25 000	71 000	96 000
Total Fixed Assets	480 000	131 000	147 000	205 000
Stock	0	0	6 000	4 000
Total Investments	0	0	0	0
Cash, Bank	144 000	443 000	96 000	90 000
Total Current Assets	469 000	738 000	377 000	399 000
Total Assets	949 000	869 000	524 000	603 000
Total Equity	−183 000	194 000	135 000	249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	796 000	0	0	0
Creditors	180 000	44 000	1 000	21 000
Unpaid Taxes	53 000	175 000	40 000	52 000
Dividends	0	0	0	0
Other Current Debt	103 000	455 000	348 000	282 000
Total Current Debt	337 000	675 000	389 000	355 000
Total Equity and Debt	949 000	869 000	524 000	603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	206,01 %	30,41 %	−84,44 %	46,59 %
Debt-to-Equity Ratio	−4,35	0	0	0
Operating Profit Margin	−22,83 %	2,49 %	−9,77 %	9 %
Current Ratio	1,39	1,09	0,97	1,12
Quick Ratio	1,39	1,09	0,98	1,14
Equity Ratio	−0,19	0,22	0,26	0,41
Gross Profit Margin	64,99 %	84,13 %	77,59 %	62,89 %