VEST RÅDGIVNING AS

6963 DALE I SUNNFJORD

Finances

Share Ownership

Return on Equity

19,57 %

Current Ratio

3,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 868 000	3 038 000	2 580 000	2 727 000
Net Income	271 000	43 000	82 000	517 000
Total Assets	2 005 000	1 508 000	1 407 000	1 603 000
Total Equity	1 385 000	1 114 000	1 072 000	990 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 868 000	3 038 000	2 580 000	2 727 000
Expenditure	3 420 000	2 987 000	2 514 000	2 070 000
Operating Profit	447 000	51 000	66 000	658 000
Financial Income	15 000	4 000	40 000	5 000
Financial Costs	0	0	1 000	1 000
Financial Balance	15 000	4 000	39 000	4 000
Earnings Before Tax	462 000	55 000	105 000	662 000
Tax	191 000	12 000	23 000	145 000
Net Income	271 000	43 000	82 000	517 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 005 000	1 508 000	1 407 000	1 603 000
Total Assets	2 005 000	1 508 000	1 407 000	1 603 000
Total Retained Equity	1 355 000	1 084 000	1 042 000	960 000
Total Equity	1 385 000	1 114 000	1 072 000	990 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	620 000	394 000	335 000	613 000
Total Equity and Debt	2 005 000	1 508 000	1 407 000	1 603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 868 000	3 038 000	2 580 000	2 727 000
Other Income	0	0	0	0
Revenue	3 868 000	3 038 000	2 580 000	2 727 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 599 000	2 216 000	1 921 000	1 803 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 420 000	2 987 000	2 514 000	2 070 000
Operating Profit	447 000	51 000	66 000	658 000
Financial Income	15 000	4 000	40 000	5 000
Financial Costs	0	0	1 000	1 000
Financial Balance	15 000	4 000	39 000	4 000
Dividends	0	0	0	200 000
Net Income	271 000	43 000	82 000	517 000

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	1 912 000	2 080 000	1 121 000	1 111 000
Total Current Assets	2 005 000	1 508 000	1 407 000	1 603 000
Total Assets	2 005 000	1 508 000	1 407 000	1 603 000
Total Equity	1 385 000	1 114 000	1 072 000	990 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	153 000	156 000	155 000	12 000
Unpaid Taxes	135 000	134 000	95 000	91 000
Dividends	0	0	0	200 000
Other Current Debt	256 000	207 000	176 000	165 000
Total Current Debt	620 000	394 000	335 000	613 000
Total Equity and Debt	2 005 000	1 508 000	1 407 000	1 603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,57 %	3,86 %	7,65 %	52,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,56 %	1,68 %	2,56 %	24,13 %
Current Ratio	3,23	3,83	4,2	2,62
Quick Ratio	3,23	3,83	4,2	2,62
Equity Ratio	0,69	0,74	0,76	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %