1VASK AS

6887 LÆRDAL

Finances

Share Ownership

Return on Equity

381,82 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 348 000	4 209 000	3 954 000	2 678 000
Net Income	588 000	194 000	380 000	−93 000
Total Assets	2 430 000	1 782 000	1 803 000	1 142 000
Total Equity	154 000	67 000	172 000	292 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 348 000	4 209 000	3 954 000	2 678 000
Expenditure	3 532 000	3 927 000	3 451 000	2 757 000
Operating Profit	816 000	283 000	503 000	−80 000
Financial Income	0	5 000	0	0
Financial Costs	58 000	39 000	12 000	14 000
Financial Balance	−58 000	−34 000	−12 000	−14 000
Earnings Before Tax	758 000	249 000	492 000	−93 000
Tax	170 000	55 000	111 000	0
Net Income	588 000	194 000	380 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	109 000	142 000	101 000	87 000
Total Current Assets	2 321 000	1 640 000	1 702 000	1 056 000
Total Assets	2 430 000	1 782 000	1 803 000	1 142 000
Total Retained Equity	124 000	37 000	142 000	262 000
Total Equity	154 000	67 000	172 000	292 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 275 000	1 715 000	1 631 000	851 000
Total Equity and Debt	2 430 000	1 782 000	1 803 000	1 142 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 348 000	4 176 000	3 954 000	2 678 000
Other Income	0	34 000	0	0
Revenue	4 348 000	4 209 000	3 954 000	2 678 000
Cost of Goods Sold	611 000	399 000	711 000	8 000
Salary Costs	1 862 000	2 411 000	1 786 000	1 831 000
Depreciation	33 000	33 000	62 000	37 000
Impairment	0	0	0	0
Expenditure	3 532 000	3 927 000	3 451 000	2 757 000
Operating Profit	816 000	283 000	503 000	−80 000
Financial Income	0	5 000	0	0
Financial Costs	58 000	39 000	12 000	14 000
Financial Balance	−58 000	−34 000	−12 000	−14 000
Dividends	500 000	300 000	500 000	0
Net Income	588 000	194 000	380 000	−93 000

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	56 000	73 000	55 000	0
Fixtures	53 000	69 000	46 000	87 000
Total Tangible Assets	109 000	142 000	101 000	87 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	109 000	142 000	101 000	87 000
Stock	33 000	33 000	33 000	33 000
Total Investments	0	0	0	0
Cash, Bank	161 000	−2 000	215 000	37 000
Total Current Assets	2 321 000	1 640 000	1 702 000	1 056 000
Total Assets	2 430 000	1 782 000	1 803 000	1 142 000
Total Equity	154 000	67 000	172 000	292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	55 000	143 000	150 000	56 000
Unpaid Taxes	736 000	737 000	530 000	262 000
Dividends	500 000	300 000	500 000	0
Other Current Debt	814 000	454 000	339 000	359 000
Total Current Debt	2 275 000	1 715 000	1 631 000	851 000
Total Equity and Debt	2 430 000	1 782 000	1 803 000	1 142 000

Financial indicators	2022	2021	2020	2019
Return on Equity	381,82 %	289,55 %	220,93 %	−31,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,77 %	6,72 %	12,72 %	−2,99 %
Current Ratio	1,02	0,96	1,04	1,24
Quick Ratio	1,04	0,98	1,07	1,29
Equity Ratio	0,06	0,04	0,1	0,26
Gross Profit Margin	85,95 %	90,52 %	82,02 %	99,7 %