VIZER AS

1383 ASKER

Finances

Share Ownership

Return on Equity

−5,57 %

Current Ratio

7,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 622 000	1 417 000	1 285 000	2 433 000
Net Income	−31 000	61 000	14 000	93 000
Total Assets	646 000	862 000	785 000	749 000
Total Equity	557 000	587 000	527 000	513 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 622 000	1 417 000	1 285 000	2 433 000
Expenditure	1 653 000	1 339 000	1 253 000	2 312 000
Operating Profit	−30 000	78 000	32 000	121 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	2 000	0
Financial Balance	−1 000	0	−2 000	0
Earnings Before Tax	−31 000	78 000	30 000	121 000
Tax	0	17 000	16 000	28 000
Net Income	−31 000	61 000	14 000	93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	19 000	16 000	32 000
Total Current Assets	627 000	843 000	769 000	717 000
Total Assets	646 000	862 000	785 000	749 000
Total Retained Equity	457 000	487 000	427 000	413 000
Total Equity	557 000	587 000	527 000	513 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	89 000	274 000	259 000	237 000
Total Equity and Debt	646 000	862 000	785 000	749 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 622 000	1 408 000	1 285 000	2 433 000
Other Income	0	9 000	0	0
Revenue	1 622 000	1 417 000	1 285 000	2 433 000
Cost of Goods Sold	891 000	537 000	590 000	1 329 000
Salary Costs	438 000	499 000	316 000	504 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 653 000	1 339 000	1 253 000	2 312 000
Operating Profit	−30 000	78 000	32 000	121 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	2 000	0
Financial Balance	−1 000	0	−2 000	0
Dividends	0	0	0	0
Net Income	−31 000	61 000	14 000	93 000

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	19 000	19 000	16 000	32 000
Total Fixed Assets	19 000	19 000	16 000	32 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	544 000	664 000	548 000	626 000
Total Current Assets	627 000	843 000	769 000	717 000
Total Assets	646 000	862 000	785 000	749 000
Total Equity	557 000	587 000	527 000	513 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	123 000	120 000	66 000
Unpaid Taxes	33 000	87 000	93 000	95 000
Dividends	0	0	0	0
Other Current Debt	41 000	47 000	30 000	47 000
Total Current Debt	89 000	274 000	259 000	237 000
Total Equity and Debt	646 000	862 000	785 000	749 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,57 %	10,39 %	2,66 %	18,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,85 %	5,5 %	2,49 %	4,97 %
Current Ratio	7,04	3,08	2,97	3,03
Quick Ratio	7,04	3,08	2,97	3,03
Equity Ratio	0,86	0,68	0,67	0,68
Gross Profit Margin	45,07 %	62,1 %	54,09 %	45,38 %