VVM BYGG AS

7602 LEVANGER

Finances

Share Ownership

Return on Equity

97,07 %

Current Ratio

1,42

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 327 000	931 000	565 000	247 000
Net Income	232 000	0	19 000	−11 000
Total Assets	662 000	332 000	248 000	80 000
Total Equity	239 000	7 000	7 000	−12 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 327 000	931 000	565 000	247 000
Expenditure	1 022 000	930 000	541 000	262 000
Operating Profit	305 000	1 000	25 000	−15 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	8 000	2 000	0	0
Financial Balance	−7 000	−1 000	0	2 000
Earnings Before Tax	298 000	0	25 000	−14 000
Tax	66 000	0	5 000	−3 000
Net Income	232 000	0	19 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	68 000	87 000	100 000	12 000
Total Current Assets	593 000	244 000	148 000	68 000
Total Assets	662 000	332 000	248 000	80 000
Total Retained Equity	209 000	−23 000	−23 000	−42 000
Total Equity	239 000	7 000	7 000	−12 000
Total Long-Term Debt	5 000	0	0	0
Total Current Debt	417 000	325 000	241 000	93 000
Total Equity and Debt	662 000	332 000	248 000	80 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 327 000	931 000	565 000	247 000
Other Income	0	0	0	0
Revenue	1 327 000	931 000	565 000	247 000
Cost of Goods Sold	538 000	373 000	192 000	179 000
Salary Costs	234 000	351 000	264 000	50 000
Depreciation	13 000	13 000	7 000	0
Impairment	0	0	0	0
Expenditure	1 022 000	930 000	541 000	262 000
Operating Profit	305 000	1 000	25 000	−15 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	8 000	2 000	0	0
Financial Balance	−7 000	−1 000	0	2 000
Dividends	0	0	0	0
Net Income	232 000	0	19 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	7 000	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	68 000	81 000	93 000	0
Fixtures	0	0	0	0
Total Tangible Assets	68 000	81 000	93 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	68 000	87 000	100 000	12 000
Stock	0	0	14 000	0
Total Investments	0	0	0	0
Cash, Bank	359 000	230 000	48 000	68 000
Total Current Assets	593 000	244 000	148 000	68 000
Total Assets	662 000	332 000	248 000	80 000
Total Equity	239 000	7 000	7 000	−12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	0	0	0
Creditors	0	−15 000	−9 000	0
Unpaid Taxes	218 000	167 000	82 000	54 000
Dividends	0	0	0	0
Other Current Debt	145 000	173 000	167 000	39 000
Total Current Debt	417 000	325 000	241 000	93 000
Total Equity and Debt	662 000	332 000	248 000	80 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,07 %	0 %	271,43 %	91,67 %
Debt-to-Equity Ratio	0,02	0	0	−0
Operating Profit Margin	22,98 %	0,11 %	4,42 %	−6,07 %
Current Ratio	1,42	0,75	0,61	0,73
Quick Ratio	1,42	0,75	0,65	0,73
Equity Ratio	0,36	0,02	0,03	−0,15
Gross Profit Margin	59,46 %	59,94 %	66,02 %	27,53 %