VASENG AS

6430 BUD

Finances

Share Ownership

Return on Equity

0,32 %

Current Ratio

18,01

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 249 000	1 159 000	4 061 000	1 708 000
Net Income	7 000	−306 000	2 576 000	74 000
Total Assets	2 574 000	2 602 000	3 121 000	683 000
Total Equity	2 209 000	2 202 000	2 508 000	212 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 249 000	1 159 000	4 061 000	1 708 000
Expenditure	1 227 000	1 539 000	1 507 000	1 600 000
Operating Profit	22 000	−381 000	2 555 000	108 000
Financial Income	1 000	0	0	0
Financial Costs	13 000	11 000	12 000	13 000
Financial Balance	−12 000	−11 000	−12 000	−13 000
Earnings Before Tax	10 000	−391 000	2 543 000	95 000
Tax	3 000	−85 000	−33 000	21 000
Net Income	7 000	−306 000	2 576 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	431 000	517 000	347 000	468 000
Total Current Assets	2 143 000	2 086 000	2 774 000	215 000
Total Assets	2 574 000	2 602 000	3 121 000	683 000
Total Retained Equity	2 179 000	2 172 000	2 478 000	182 000
Total Equity	2 209 000	2 202 000	2 508 000	212 000
Total Long-Term Debt	246 000	259 000	272 000	285 000
Total Current Debt	119 000	141 000	341 000	186 000
Total Equity and Debt	2 574 000	2 602 000	3 121 000	683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 249 000	1 159 000	1 361 000	1 708 000
Other Income	0	0	2 700 000	0
Revenue	1 249 000	1 159 000	4 061 000	1 708 000
Cost of Goods Sold	382 000	581 000	745 000	968 000
Salary Costs	550 000	718 000	554 000	509 000
Depreciation	83 000	61 000	54 000	45 000
Impairment	0	0	0	0
Expenditure	1 227 000	1 539 000	1 507 000	1 600 000
Operating Profit	22 000	−381 000	2 555 000	108 000
Financial Income	1 000	0	0	0
Financial Costs	13 000	11 000	12 000	13 000
Financial Balance	−12 000	−11 000	−12 000	−13 000
Dividends	0	0	100 000	0
Net Income	7 000	−306 000	2 576 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	127 000	130 000	44 000	12 000
Real Eastate	175 000	188 000	201 000	214 000
Machinery and Plant Facilities	109 000	138 000	0	0
Fixtures	20 000	61 000	101 000	142 000
Total Tangible Assets	304 000	387 000	302 000	356 000
Total Fiancial Fixed Assets	0	0	0	100 000
Total Fixed Assets	431 000	517 000	347 000	468 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	323 000	266 000	954 000	178 000
Total Current Assets	2 143 000	2 086 000	2 774 000	215 000
Total Assets	2 574 000	2 602 000	3 121 000	683 000
Total Equity	2 209 000	2 202 000	2 508 000	212 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	246 000	259 000	272 000	285 000
Creditors	8 000	1 000	0	58 000
Unpaid Taxes	56 000	71 000	185 000	78 000
Dividends	0	0	100 000	0
Other Current Debt	55 000	69 000	55 000	50 000
Total Current Debt	119 000	141 000	341 000	186 000
Total Equity and Debt	2 574 000	2 602 000	3 121 000	683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,32 %	−13,9 %	102,71 %	34,91 %
Debt-to-Equity Ratio	0,11	0,12	0,11	1,34
Operating Profit Margin	1,76 %	−32,87 %	62,92 %	6,32 %
Current Ratio	18,01	14,79	8,13	1,16
Quick Ratio	18,01	14,79	8,13	1,16
Equity Ratio	0,86	0,85	0,8	0,31
Gross Profit Margin	69,42 %	49,87 %	81,65 %	43,33 %