VINTAGE WHEELS AS

3217 SANDEFJORD

Finances

Share Ownership

Return on Equity

19,06 %

Current Ratio

2,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 547 000	9 567 000	7 078 000	5 497 000
Net Income	248 000	576 000	354 000	134 000
Total Assets	2 025 000	1 947 000	1 318 000	1 130 000
Total Equity	1 301 000	1 152 000	676 000	373 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 547 000	9 567 000	7 078 000	5 497 000
Expenditure	9 198 000	8 819 000	6 616 000	5 299 000
Operating Profit	349 000	748 000	461 000	198 000
Financial Income	9 000	5 000	1 000	1 000
Financial Costs	40 000	11 000	13 000	24 000
Financial Balance	−31 000	−6 000	−12 000	−23 000
Earnings Before Tax	319 000	741 000	450 000	175 000
Tax	70 000	165 000	96 000	41 000
Net Income	248 000	576 000	354 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 025 000	1 947 000	1 318 000	1 130 000
Total Assets	2 025 000	1 947 000	1 318 000	1 130 000
Total Retained Equity	1 271 000	1 122 000	646 000	343 000
Total Equity	1 301 000	1 152 000	676 000	373 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	725 000	795 000	642 000	758 000
Total Equity and Debt	2 025 000	1 947 000	1 318 000	1 130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 547 000	9 567 000	7 077 000	5 495 000
Other Income	0	0	0	2 000
Revenue	9 547 000	9 567 000	7 078 000	5 497 000
Cost of Goods Sold	7 074 000	7 023 000	5 370 000	4 257 000
Salary Costs	799 000	556 000	319 000	227 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	9 198 000	8 819 000	6 616 000	5 299 000
Operating Profit	349 000	748 000	461 000	198 000
Financial Income	9 000	5 000	1 000	1 000
Financial Costs	40 000	11 000	13 000	24 000
Financial Balance	−31 000	−6 000	−12 000	−23 000
Dividends	100 000	100 000	50 000	0
Net Income	248 000	576 000	354 000	134 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 703 000	1 332 000	1 023 000	1 024 000
Total Investments	0	0	0	0
Cash, Bank	94 000	331 000	140 000	18 000
Total Current Assets	2 025 000	1 947 000	1 318 000	1 130 000
Total Assets	2 025 000	1 947 000	1 318 000	1 130 000
Total Equity	1 301 000	1 152 000	676 000	373 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	348 000	325 000	333 000	449 000
Unpaid Taxes	128 000	150 000	86 000	58 000
Dividends	100 000	100 000	50 000	0
Other Current Debt	78 000	55 000	76 000	73 000
Total Current Debt	725 000	795 000	642 000	758 000
Total Equity and Debt	2 025 000	1 947 000	1 318 000	1 130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,06 %	50 %	52,37 %	35,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,66 %	7,82 %	6,51 %	3,6 %
Current Ratio	2,79	2,45	2,05	1,49
Quick Ratio	−2,07	−3,63	−3,46	−4,25
Equity Ratio	0,64	0,59	0,51	0,33
Gross Profit Margin	25,9 %	26,59 %	24,13 %	22,56 %