VANGBERG HOLDING AS

7633 FROSTA

Finances

Return on Equity

30,29 %

Current Ratio

0,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	398 000	−20 000	−18 000	−16 000
Total Assets	2 510 000	1 510 000	1 510 000	1 510 000
Total Equity	1 314 000	1 417 000	1 437 000	1 455 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	22 000	20 000	18 000	16 000
Operating Profit	−22 000	−20 000	−18 000	−16 000
Financial Income	500 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	500 000	0	0	0
Earnings Before Tax	478 000	−20 000	−18 000	−16 000
Tax	80 000	0	0	0
Net Income	398 000	−20 000	−18 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000 000	1 500 000	1 500 000	1 500 000
Total Current Assets	510 000	10 000	10 000	10 000
Total Assets	2 510 000	1 510 000	1 510 000	1 510 000
Total Retained Equity	1 284 000	1 387 000	1 407 000	1 425 000
Total Equity	1 314 000	1 417 000	1 437 000	1 455 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 196 000	94 000	73 000	56 000
Total Equity and Debt	2 510 000	1 510 000	1 510 000	1 510 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	22 000	20 000	18 000	16 000
Operating Profit	−22 000	−20 000	−18 000	−16 000
Financial Income	500 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	500 000	0	0	0
Dividends	500 000	0	0	0
Net Income	398 000	−20 000	−18 000	−16 000

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	2 000 000	1 500 000	1 500 000	1 500 000
Total Fixed Assets	2 000 000	1 500 000	1 500 000	1 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 000	10 000	10 000	10 000
Total Current Assets	510 000	10 000	10 000	10 000
Total Assets	2 510 000	1 510 000	1 510 000	1 510 000
Total Equity	1 314 000	1 417 000	1 437 000	1 455 000
Short-Term Group Debt	616 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	94 000	73 000	56 000
Unpaid Taxes	0	0	0	0
Dividends	500 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 196 000	94 000	73 000	56 000
Total Equity and Debt	2 510 000	1 510 000	1 510 000	1 510 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,29 %	−1,41 %	−1,25 %	−1,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,43	0,11	0,14	0,18
Quick Ratio	0,43	0,11	0,14	0,18
Equity Ratio	0,52	0,94	0,95	0,96
Gross Profit Margin	-	-	-	-