VESTAVINDEN AS

3746 SKIEN

Finances

Share Ownership

Return on Equity

13,52 %

Current Ratio

2,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 109 000	1 992 000	1 978 000	1 812 000
Net Income	66 000	54 000	156 000	38 000
Total Assets	925 000	1 017 000	977 000	705 000
Total Equity	488 000	632 000	578 000	422 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 109 000	1 992 000	1 978 000	1 812 000
Expenditure	2 027 000	1 923 000	1 780 000	1 768 000
Operating Profit	82 000	69 000	198 000	44 000
Financial Income	2 000	0	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	3 000	4 000
Earnings Before Tax	84 000	69 000	201 000	47 000
Tax	19 000	15 000	45 000	9 000
Net Income	66 000	54 000	156 000	38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	925 000	1 017 000	977 000	705 000
Total Assets	925 000	1 017 000	977 000	705 000
Total Retained Equity	458 000	602 000	548 000	392 000
Total Equity	488 000	632 000	578 000	422 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	437 000	385 000	400 000	283 000
Total Equity and Debt	925 000	1 017 000	977 000	705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 109 000	1 992 000	1 978 000	1 812 000
Other Income	0	0	0	0
Revenue	2 109 000	1 992 000	1 978 000	1 812 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 921 000	1 823 000	1 638 000	1 665 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 027 000	1 923 000	1 780 000	1 768 000
Operating Profit	82 000	69 000	198 000	44 000
Financial Income	2 000	0	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	3 000	4 000
Dividends	210 000	0	0	0
Net Income	66 000	54 000	156 000	38 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	644 000	773 000	700 000	388 000
Total Current Assets	925 000	1 017 000	977 000	705 000
Total Assets	925 000	1 017 000	977 000	705 000
Total Equity	488 000	632 000	578 000	422 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	238 000	189 000	192 000	110 000
Dividends	210 000	0	0	0
Other Current Debt	180 000	181 000	163 000	164 000
Total Current Debt	437 000	385 000	400 000	283 000
Total Equity and Debt	925 000	1 017 000	977 000	705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,52 %	8,54 %	26,99 %	9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,89 %	3,46 %	10,01 %	2,43 %
Current Ratio	2,12	2,64	2,44	2,49
Quick Ratio	2,12	2,64	2,44	2,49
Equity Ratio	0,53	0,62	0,59	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %