VINC AS

0276 OSLO

Finances

Share Ownership

Return on Equity

1,39 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	707 000	1 013 000	457 000	690 000
Net Income	1 000	19 000	207 000	−235 000
Total Assets	318 000	434 000	185 000	113 000
Total Equity	72 000	71 000	22 000	−185 000

Income (NOK)	2022	2021	2020	2019
Revenue	707 000	1 013 000	457 000	690 000
Expenditure	705 000	993 000	250 000	931 000
Operating Profit	1 000	20 000	206 000	−241 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	1 000	−1 000
Earnings Before Tax	1 000	19 000	207 000	−242 000
Tax	0	0	0	−7 000
Net Income	1 000	19 000	207 000	−235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	1 000	1 000	1 000
Total Current Assets	317 000	433 000	183 000	112 000
Total Assets	318 000	434 000	185 000	113 000
Total Retained Equity	−13 000	−14 000	−33 000	−240 000
Total Equity	72 000	71 000	22 000	−185 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	246 000	364 000	163 000	298 000
Total Equity and Debt	318 000	434 000	185 000	113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 000	700 000	59 000	240 000
Other Income	664 000	313 000	398 000	450 000
Revenue	707 000	1 013 000	457 000	690 000
Cost of Goods Sold	53 000	3 000	4 000	9 000
Salary Costs	514 000	716 000	198 000	705 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	705 000	993 000	250 000	931 000
Operating Profit	1 000	20 000	206 000	−241 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	1 000	−1 000
Dividends	0	0	0	0
Net Income	1 000	19 000	207 000	−235 000

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	1 000	1 000	1 000	1 000
Total Fixed Assets	1 000	1 000	1 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	319 000	368 000	97 000	59 000
Total Current Assets	317 000	433 000	183 000	112 000
Total Assets	318 000	434 000	185 000	113 000
Total Equity	72 000	71 000	22 000	−185 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	0	1 000	5 000
Unpaid Taxes	65 000	69 000	21 000	64 000
Dividends	0	0	0	0
Other Current Debt	165 000	294 000	148 000	229 000
Total Current Debt	246 000	364 000	163 000	298 000
Total Equity and Debt	318 000	434 000	185 000	113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,39 %	26,76 %	940,91 %	127,03 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	0,14 %	1,97 %	45,08 %	−34,93 %
Current Ratio	1,29	1,19	1,12	0,38
Quick Ratio	1,29	1,19	1,12	0,38
Equity Ratio	0,23	0,16	0,12	−1,64
Gross Profit Margin	92,5 %	99,7 %	99,12 %	98,7 %