VINDEREN ELEKTRO AS

0370 OSLO

Finances

Share Ownership

Return on Equity

6 566,67 %

Current Ratio

0,98

Debt-to-Equity Ratio

3,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 220 000	9 698 000	3 791 000	2 774 000
Net Income	2 364 000	2 953 000	861 000	259 000
Total Assets	4 000 000	5 858 000	2 817 000	711 000
Total Equity	36 000	272 000	119 000	358 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 220 000	9 698 000	3 791 000	2 774 000
Expenditure	6 180 000	5 918 000	2 718 000	2 420 000
Operating Profit	3 038 000	3 780 000	1 073 000	354 000
Financial Income	3 000	0	24 000	0
Financial Costs	8 000	2 000	1 000	5 000
Financial Balance	−5 000	−2 000	23 000	−5 000
Earnings Before Tax	3 033 000	3 778 000	1 096 000	349 000
Tax	669 000	825 000	235 000	89 000
Net Income	2 364 000	2 953 000	861 000	259 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	228 000	273 000	0	14 000
Total Current Assets	3 772 000	5 586 000	2 817 000	697 000
Total Assets	4 000 000	5 858 000	2 817 000	711 000
Total Retained Equity	16 000	252 000	99 000	337 000
Total Equity	36 000	272 000	119 000	358 000
Total Long-Term Debt	120 000	183 000	160 000	160 000
Total Current Debt	3 844 000	5 403 000	2 538 000	194 000
Total Equity and Debt	4 000 000	5 858 000	2 817 000	711 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 219 000	9 625 000	3 790 000	2 672 000
Other Income	0	72 000	1 000	102 000
Revenue	9 220 000	9 698 000	3 791 000	2 774 000
Cost of Goods Sold	1 969 000	2 256 000	964 000	925 000
Salary Costs	3 123 000	2 754 000	1 239 000	1 018 000
Depreciation	72 000	37 000	0	0
Impairment	0	0	0	0
Expenditure	6 180 000	5 918 000	2 718 000	2 420 000
Operating Profit	3 038 000	3 780 000	1 073 000	354 000
Financial Income	3 000	0	24 000	0
Financial Costs	8 000	2 000	1 000	5 000
Financial Balance	−5 000	−2 000	23 000	−5 000
Dividends	2 600 000	2 800 000	1 100 000	0
Net Income	2 364 000	2 953 000	861 000	259 000

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	227 000	273 000	0	0
Total Tangible Assets	227 000	273 000	0	0
Total Fiancial Fixed Assets	1 000	0	0	14 000
Total Fixed Assets	228 000	273 000	0	14 000
Stock	36 000	32 000	24 000	7 000
Total Investments	0	0	0	0
Cash, Bank	2 016 000	3 292 000	1 547 000	262 000
Total Current Assets	3 772 000	5 586 000	2 817 000	697 000
Total Assets	4 000 000	5 858 000	2 817 000	711 000
Total Equity	36 000	272 000	119 000	358 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	120 000	183 000	160 000	160 000
Creditors	593 000	618 000	568 000	71 000
Unpaid Taxes	634 000	689 000	339 000	12 000
Dividends	2 600 000	2 800 000	1 100 000	0
Other Current Debt	542 000	489 000	296 000	12 000
Total Current Debt	3 844 000	5 403 000	2 538 000	194 000
Total Equity and Debt	4 000 000	5 858 000	2 817 000	711 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 566,67 %	1 085,66 %	723,53 %	72,35 %
Debt-to-Equity Ratio	3,33	0,67	1,34	0,45
Operating Profit Margin	32,95 %	38,98 %	28,3 %	12,76 %
Current Ratio	0,98	1,03	1,11	3,59
Quick Ratio	0,99	1,04	1,12	3,73
Equity Ratio	0,01	0,05	0,04	0,5
Gross Profit Margin	78,64 %	76,74 %	74,57 %	66,65 %