VEST VAKTMESTER AS

5013 BERGEN

Finances

Share Ownership

Return on Equity

264,52 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	598 000	78 000	148 000	0
Net Income	82 000	−81 000	12 000	0
Total Assets	237 000	12 000	225 000	0
Total Equity	31 000	−51 000	30 000	19 000

Income (NOK)	2022	2021	2020
Revenue	598 000	78 000	148 000
Expenditure	515 000	159 000	136 000
Operating Profit	82 000	−82 000	12 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	82 000	−81 000	12 000
Tax	0	0	0
Net Income	82 000	−81 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	237 000	12 000	225 000	0
Total Assets	237 000	12 000	225 000	0
Total Retained Equity	1 000	−81 000	0	−11 000
Total Equity	31 000	−51 000	30 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	206 000	63 000	195 000	−19 000
Total Equity and Debt	237 000	12 000	225 000	0

Cash flow (NOK)	2022	2021	2020
Sales Income	598 000	78 000	148 000
Other Income	0	0	0
Revenue	598 000	78 000	148 000
Cost of Goods Sold	327 000	35 000	9 000
Salary Costs	50 000	50 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	515 000	159 000	136 000
Operating Profit	82 000	−82 000	12 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	82 000	−81 000	12 000

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	4 000	6 000	0	0
Total Current Assets	237 000	12 000	225 000	0
Total Assets	237 000	12 000	225 000	0
Total Equity	31 000	−51 000	30 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	12 000	0
Dividends	0	0	0	0
Other Current Debt	206 000	63 000	183 000	−19 000
Total Current Debt	206 000	63 000	195 000	−19 000
Total Equity and Debt	237 000	12 000	225 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	264,52 %	158,82 %	40 %	0 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	13,71 %	−105,13 %	8,11 %	-
Current Ratio	1,15	0,19	1,15	−0
Quick Ratio	1,15	0,19	1,15	−0
Equity Ratio	0,13	−4,25	0,13	-
Gross Profit Margin	45,32 %	55,13 %	93,92 %	-