VANGJOLO KRAFT AS

0160 OSLO

Finances

Share Ownership

Return on Equity

17,68 %

Current Ratio

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 983 000	11 123 000	1 586 000	5 442 000
Net Income	7 378 000	1 686 000	−4 445 000	−1 976 000
Total Assets	81 184 000	87 632 000	87 384 000	89 897 000
Total Equity	41 731 000	34 353 000	10 865 000	15 311 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 983 000	11 123 000	1 586 000	5 442 000
Expenditure	18 359 000	6 729 000	5 103 000	5 333 000
Operating Profit	10 625 000	4 394 000	−3 516 000	109 000
Financial Income	76 000	6 000	5 000	11 000
Financial Costs	1 242 000	2 238 000	2 188 000	2 653 000
Financial Balance	−1 166 000	−2 232 000	−2 183 000	−2 642 000
Earnings Before Tax	9 459 000	2 162 000	−5 699 000	−2 533 000
Tax	2 081 000	476 000	−1 254 000	−557 000
Net Income	7 378 000	1 686 000	−4 445 000	−1 976 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 015 000	84 370 000	86 784 000	87 469 000
Total Current Assets	168 000	3 262 000	599 000	2 428 000
Total Assets	81 184 000	87 632 000	87 384 000	89 897 000
Total Retained Equity	2 358 000	−5 020 000	−6 707 000	−2 261 000
Total Equity	41 731 000	34 353 000	10 865 000	15 311 000
Total Long-Term Debt	665 000	50 500 000	76 148 000	72 560 000
Total Current Debt	38 787 000	2 780 000	370 000	2 027 000
Total Equity and Debt	81 184 000	87 632 000	87 384 000	89 897 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 983 000	11 123 000	1 586 000	5 442 000
Other Income	0	0	0	0
Revenue	28 983 000	11 123 000	1 586 000	5 442 000
Cost of Goods Sold	14 461 000	2 484 000	564 000	308 000
Salary Costs	0	0	0	0
Depreciation	1 939 000	1 939 000	1 939 000	1 939 000
Impairment	0	0	0	0
Expenditure	18 359 000	6 729 000	5 103 000	5 333 000
Operating Profit	10 625 000	4 394 000	−3 516 000	109 000
Financial Income	76 000	6 000	5 000	11 000
Financial Costs	1 242 000	2 238 000	2 188 000	2 653 000
Financial Balance	−1 166 000	−2 232 000	−2 183 000	−2 642 000
Dividends	0	0	0	0
Net Income	7 378 000	1 686 000	−4 445 000	−1 976 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 416 000	1 892 000	638 000
Real Eastate	81 015 000	82 954 000	84 893 000	86 832 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	81 015 000	82 954 000	84 893 000	86 832 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	81 015 000	84 370 000	86 784 000	87 469 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 640 000	209 000	1 590 000
Total Current Assets	168 000	3 262 000	599 000	2 428 000
Total Assets	81 184 000	87 632 000	87 384 000	89 897 000
Total Equity	41 731 000	34 353 000	10 865 000	15 311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	665 000	50 500 000	76 148 000	72 560 000
Creditors	1 165 000	717 000	180 000	1 265 000
Unpaid Taxes	40 000	382 000	0	0
Dividends	0	0	0	0
Other Current Debt	37 582 000	1 681 000	191 000	762 000
Total Current Debt	38 787 000	2 780 000	370 000	2 027 000
Total Equity and Debt	81 184 000	87 632 000	87 384 000	89 897 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,68 %	4,91 %	−40,91 %	−12,91 %
Debt-to-Equity Ratio	0,02	1,47	7,01	4,74
Operating Profit Margin	36,66 %	39,5 %	−221,69 %	2 %
Current Ratio	0	1,17	1,62	1,2
Quick Ratio	0	1,17	1,62	1,2
Equity Ratio	0,51	0,39	0,12	0,17
Gross Profit Margin	50,11 %	77,67 %	64,44 %	94,34 %