VINDAFJORD LEGESENTER AS

5574 SKJOLD

Finances

Share Ownership

Return on Equity

83 %

Current Ratio

0,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 644 000	2 040 000	2 161 000	2 016 000
Net Income	83 000	−48 000	92 000	147 000
Total Assets	533 000	940 000	737 000	676 000
Total Equity	100 000	17 000	64 000	222 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 644 000	2 040 000	2 161 000	2 016 000
Expenditure	2 533 000	2 096 000	2 043 000	1 828 000
Operating Profit	111 000	−56 000	118 000	188 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	112 000	−56 000	118 000	188 000
Tax	28 000	−8 000	26 000	41 000
Net Income	83 000	−48 000	92 000	147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	239 000	294 000	307 000	189 000
Total Current Assets	294 000	645 000	430 000	487 000
Total Assets	533 000	940 000	737 000	676 000
Total Retained Equity	79 000	−4 000	44 000	202 000
Total Equity	100 000	17 000	64 000	222 000
Total Long-Term Debt	0	0	8 000	9 000
Total Current Debt	433 000	923 000	664 000	445 000
Total Equity and Debt	533 000	940 000	737 000	676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 676 000	2 040 000	2 161 000	2 016 000
Other Income	−32 000	0	0	0
Revenue	2 644 000	2 040 000	2 161 000	2 016 000
Cost of Goods Sold	257 000	197 000	180 000	216 000
Salary Costs	1 387 000	1 178 000	1 116 000	1 068 000
Depreciation	83 000	87 000	71 000	35 000
Impairment	0	0	0	0
Expenditure	2 533 000	2 096 000	2 043 000	1 828 000
Operating Profit	111 000	−56 000	118 000	188 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	250 000	0
Net Income	83 000	−48 000	92 000	147 000

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	125 000	180 000	267 000	189 000
Total Tangible Assets	125 000	180 000	267 000	189 000
Total Fiancial Fixed Assets	115 000	115 000	40 000	0
Total Fixed Assets	239 000	294 000	307 000	189 000
Stock	88 000	70 000	80 000	80 000
Total Investments	0	0	0	0
Cash, Bank	94 000	177 000	302 000	350 000
Total Current Assets	294 000	645 000	430 000	487 000
Total Assets	533 000	940 000	737 000	676 000
Total Equity	100 000	17 000	64 000	222 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	8 000	9 000
Creditors	99 000	51 000	66 000	98 000
Unpaid Taxes	89 000	68 000	64 000	61 000
Dividends	0	0	250 000	0
Other Current Debt	216 000	804 000	257 000	246 000
Total Current Debt	433 000	923 000	664 000	445 000
Total Equity and Debt	533 000	940 000	737 000	676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83 %	−282,35 %	143,75 %	66,22 %
Debt-to-Equity Ratio	0	0	0,13	0,04
Operating Profit Margin	4,2 %	−2,75 %	5,46 %	9,33 %
Current Ratio	0,68	0,7	0,65	1,09
Quick Ratio	0,85	0,76	0,74	1,33
Equity Ratio	0,19	0,02	0,09	0,33
Gross Profit Margin	90,28 %	90,34 %	91,67 %	89,29 %