VESTVANG 2 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

52 023,33 %

Current Ratio

1,02

Debt-to-Equity Ratio

49,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	124 544 000	179 593 000	71 082 000	127 000
Net Income	15 607 000	4 399 000	7 303 000	−138 000
Total Assets	69 210 000	291 981 000	87 914 000	8 092 000
Total Equity	30 000	11 572 000	7 173 000	−129 000

Income (NOK)	2022	2021	2020	2019
Revenue	124 544 000	179 593 000	71 082 000	127 000
Expenditure	105 469 000	173 130 000	60 997 000	180 000
Operating Profit	19 075 000	6 464 000	10 084 000	−53 000
Financial Income	934 000	10 000	2 000	2 000
Financial Costs	0	834 000	724 000	135 000
Financial Balance	934 000	−824 000	−722 000	−133 000
Earnings Before Tax	20 009 000	5 639 000	9 362 000	−186 000
Tax	4 402 000	1 241 000	2 060 000	−48 000
Net Income	15 607 000	4 399 000	7 303 000	−138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	236 000	0	0	8 048 000
Total Current Assets	68 974 000	291 981 000	87 914 000	44 000
Total Assets	69 210 000	291 981 000	87 914 000	8 092 000
Total Retained Equity	0	11 542 000	7 143 000	−159 000
Total Equity	30 000	11 572 000	7 173 000	−129 000
Total Long-Term Debt	1 479 000	258 959 000	50 891 000	7 233 000
Total Current Debt	67 701 000	21 450 000	29 849 000	989 000
Total Equity and Debt	69 210 000	291 981 000	87 914 000	8 092 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	150 000	0	127 000
Other Income	124 528 000	179 443 000	71 082 000	0
Revenue	124 544 000	179 593 000	71 082 000	127 000
Cost of Goods Sold	105 393 000	173 103 000	60 987 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	105 469 000	173 130 000	60 997 000	180 000
Operating Profit	19 075 000	6 464 000	10 084 000	−53 000
Financial Income	934 000	10 000	2 000	2 000
Financial Costs	0	834 000	724 000	135 000
Financial Balance	934 000	−824 000	−722 000	−133 000
Dividends	0	0	0	0
Net Income	15 607 000	4 399 000	7 303 000	−138 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	236 000	0	0	48 000
Real Eastate	0	0	0	8 001 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	8 001 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	236 000	0	0	8 048 000
Stock	67 352 000	55 339 000	19 359 000	0
Total Investments	0	0	0	0
Cash, Bank	793 000	473 000	3 929 000	44 000
Total Current Assets	68 974 000	291 981 000	87 914 000	44 000
Total Assets	69 210 000	291 981 000	87 914 000	8 092 000
Total Equity	30 000	11 572 000	7 173 000	−129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 479 000	258 959 000	50 891 000	7 233 000
Creditors	774 000	14 174 000	22 573 000	989 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	38 605 000	7 276 000	7 276 000	0
Total Current Debt	67 701 000	21 450 000	29 849 000	989 000
Total Equity and Debt	69 210 000	291 981 000	87 914 000	8 092 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52 023,33 %	38,01 %	101,81 %	106,98 %
Debt-to-Equity Ratio	49,3	22,38	7,09	−56,07
Operating Profit Margin	15,32 %	3,6 %	14,19 %	−41,73 %
Current Ratio	1,02	13,61	2,95	0,04
Quick Ratio	197,63	−8,62	8,38	0,04
Equity Ratio	0	0,04	0,08	−0,02
Gross Profit Margin	15,38 %	3,61 %	14,2 %	100 %